Detached PE7 4 beds 3 baths

Buckthorn Road, Hampton Hargate, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£38,961

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 17%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,628	£27,027	£27,703	£28,396	£29,248	£139,002
Total Expenses	£18,041	£18,092	£18,171	£18,251	£18,347	£90,902
Profit Before Tax	£8,587	£8,935	£9,532	£10,145	£10,901	£48,100
Profit After Tax	£6,956	£7,237	£7,721	£8,217	£8,830	£38,961
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£12,581	£12,947	£21,243	£26,211	£29,722	£102,703
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	11%	18%	22%	25%	86%

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