Terraced
PE7
3 beds
2 baths
St. Katherines Mews, Hampton Hargate, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£28,610
↗ 38%After 5 Years
Change In Property Value
£48,258
↗ 19%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,752 | £17,003 | £17,258 | £17,690 | £18,132 | £86,835 |
| Total Expenses | £10,219 | £10,257 | £10,292 | £10,346 | £10,401 | £51,515 |
| Profit Before Tax | £6,533 | £6,747 | £6,966 | £7,344 | £7,731 | £35,321 |
| Profit After Tax | £5,292 | £5,465 | £5,642 | £5,949 | £6,262 | £28,610 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £9,042 | £14,346 | £17,461 | £19,671 | £16,348 | £76,868 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 22% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change