Flat PE7 2 beds 1 bath

Calcot Street, Hampton Hargate, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£2,384

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£32,296

↗ 17%After 5 Years

Return On Investment

60%

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	£10,872	£11,035	£11,311	£11,594	£11,942	£56,753
Total Expenses	£10,625	£10,688	£10,758	£10,830	£10,908	£53,810
Profit Before Tax	£247	£347	£553	£763	£1,034	£2,943
Profit After Tax	£200	£281	£448	£618	£837	£2,384
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£3,050	£3,174	£7,299	£9,735	£11,423	£34,680
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	5%	5%	13%	17%	20%	60%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change