Flat
PE7
4 beds
2 baths
Lockwood Way, Hampton Water, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£96,413
↗ 75%After 5 Years
Change In Property Value
£67,992
↗ 17%After 5 Years
Return On Investment
128%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,448 | £45,115 | £46,243 | £47,399 | £48,821 | £232,025 |
| Total Expenses | £22,315 | £22,427 | £22,583 | £22,743 | £22,928 | £112,996 |
| Profit Before Tax | £22,133 | £22,687 | £23,659 | £24,656 | £25,893 | £119,029 |
| Profit After Tax | £17,928 | £18,377 | £19,164 | £19,971 | £20,973 | £96,413 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £23,928 | £24,467 | £33,587 | £39,164 | £43,259 | £164,405 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 34% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change