Flat PE7 3 beds 1 bath

Hoylake Drive, Farcet, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£4,679

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£39,095

↗ 17%After 5 Years

Return On Investment

63%

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	£13,164	£13,361	£13,695	£14,038	£14,459	£68,718
Total Expenses	£12,442	£12,507	£12,584	£12,662	£12,747	£62,941
Profit Before Tax	£722	£854	£1,112	£1,376	£1,712	£5,777
Profit After Tax	£585	£692	£901	£1,115	£1,387	£4,679
Change In Property Value	£3,450	£3,502	£8,293	£11,036	£12,814	£39,095
Net Return	£4,035	£4,194	£9,194	£12,151	£14,201	£43,774
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	6%	13%	17%	20%	63%

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