Detached PE7 4 beds 3 baths

Pintail Gardens, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£49,881

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£80,740

↗ 17%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,720	£34,226	£35,081	£35,958	£37,037	£176,023
Total Expenses	£22,718	£22,780	£22,876	£22,975	£23,093	£114,441
Profit Before Tax	£11,002	£11,446	£12,205	£12,984	£13,944	£61,582
Profit After Tax	£8,912	£9,271	£9,886	£10,517	£11,295	£49,881
Change In Property Value	£7,125	£7,232	£17,127	£22,792	£26,464	£80,740
Net Return	£16,037	£16,503	£27,014	£33,309	£37,758	£130,621
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	11%	17%	22%	24%	84%

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