Detached
PE7
4 beds
2 baths
Lockwood Way, Hampton Water, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£41,703
↗ 32%After 5 Years
Change In Property Value
£67,992
↗ 17%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,404 | £28,830 | £29,551 | £30,290 | £31,198 | £148,273 |
| Total Expenses | £19,210 | £19,265 | £19,347 | £19,432 | £19,534 | £96,788 |
| Profit Before Tax | £9,194 | £9,566 | £10,203 | £10,857 | £11,665 | £51,485 |
| Profit After Tax | £7,447 | £7,748 | £8,265 | £8,795 | £9,448 | £41,703 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £13,447 | £13,838 | £22,688 | £27,988 | £31,734 | £109,694 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change