Detached PE7 3 beds 2 baths

Knighton Close, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£41,362

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£60,805

↗ 19%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,368	£22,704	£23,044	£23,620	£24,211	£115,946
Total Expenses	£12,872	£12,918	£12,962	£13,030	£13,100	£64,883
Profit Before Tax	£9,496	£9,786	£10,082	£10,590	£11,111	£51,064
Profit After Tax	£7,692	£7,926	£8,166	£8,578	£9,000	£41,362
Change In Property Value	£4,725	£11,190	£14,891	£17,290	£12,708	£60,805
Net Return	£12,417	£19,117	£23,057	£25,868	£21,708	£102,167
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	13%	19%	23%	26%	22%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change