Detached PE7 4 beds 2 baths

Lockwood Way, Hampton Water, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£40,049

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£65,442

↗ 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	£27,336	£27,746	£28,440	£29,151	£30,025	£142,698
Total Expenses	£18,508	£18,561	£18,641	£18,723	£18,821	£93,255
Profit Before Tax	£8,828	£9,185	£9,799	£10,428	£11,204	£49,443
Profit After Tax	£7,150	£7,440	£7,937	£8,446	£9,075	£40,049
Change In Property Value	£5,775	£5,862	£13,882	£18,473	£21,450	£65,442
Net Return	£12,925	£13,302	£21,819	£26,920	£30,525	£105,490
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	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