Detached
PE7
3 beds
2 baths
Morton Close, Hampton Gardens, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£39,989
↗ 42%After 5 Years
Change In Property Value
£58,875
↗ 19%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,660 | £21,985 | £22,315 | £22,873 | £23,444 | £112,276 |
| Total Expenses | £12,479 | £12,524 | £12,568 | £12,634 | £12,702 | £62,907 |
| Profit Before Tax | £9,181 | £9,461 | £9,747 | £10,239 | £10,743 | £49,370 |
| Profit After Tax | £7,436 | £7,663 | £7,895 | £8,293 | £8,702 | £39,989 |
| Change In Property Value | £4,575 | £10,835 | £14,418 | £16,741 | £12,305 | £58,875 |
| Net Return | £12,011 | £18,498 | £22,314 | £25,035 | £21,007 | £98,864 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 22% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change