Detached
PE7
4 beds
3 baths
Buckthorn Road, Hampton Hargate, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£49,641
↗ 41%After 5 Years
Change In Property Value
£72,387
↗ 19%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,628 | £27,027 | £27,433 | £28,119 | £28,822 | £138,029 |
| Total Expenses | £15,228 | £15,281 | £15,332 | £15,411 | £15,492 | £76,743 |
| Profit Before Tax | £11,400 | £11,747 | £12,101 | £12,708 | £13,330 | £61,285 |
| Profit After Tax | £9,234 | £9,515 | £9,802 | £10,293 | £10,797 | £49,641 |
| Change In Property Value | £5,625 | £13,322 | £17,728 | £20,584 | £15,129 | £72,387 |
| Net Return | £14,859 | £22,837 | £27,530 | £30,877 | £25,926 | £122,028 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 22% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change