Detached PE7 3 beds 2 baths

Knighton Close, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£30,737

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,300	£21,619	£22,160	£22,714	£23,395	£111,189
Total Expenses	£14,533	£14,576	£14,641	£14,707	£14,786	£73,242
Profit Before Tax	£6,768	£7,044	£7,519	£8,007	£8,609	£37,947
Profit After Tax	£5,482	£5,705	£6,091	£6,486	£6,974	£30,737
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£9,982	£10,273	£16,908	£20,880	£23,688	£81,730
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	11%	18%	22%	25%	87%

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