Detached PE7 5 beds 3 baths

Horseshoe Way, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£44,444

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£72,241

↗ 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	£30,180	£30,633	£31,399	£32,183	£33,149	£157,544
Total Expenses	£20,380	£20,437	£20,524	£20,613	£20,721	£102,675
Profit Before Tax	£9,800	£10,196	£10,875	£11,570	£12,428	£54,869
Profit After Tax	£7,938	£8,259	£8,808	£9,372	£10,067	£44,444
Change In Property Value	£6,375	£6,471	£15,325	£20,393	£23,678	£72,241
Net Return	£14,313	£14,729	£24,133	£29,764	£33,745	£116,685
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	11%	18%	22%	25%	85%

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