Flat
PE7
3 beds
1 bath
West Lake Avenue, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£11,005
↗ 16%After 5 Years
Change In Property Value
£38,925
↗ 17%After 5 Years
Return On Investment
72%
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 | £14,784 | £15,006 | £15,381 | £15,765 | £16,238 | £77,174 |
| Total Expenses | £12,564 | £12,632 | £12,713 | £12,795 | £12,885 | £63,589 |
| Profit Before Tax | £2,220 | £2,374 | £2,668 | £2,970 | £3,353 | £13,586 |
| Profit After Tax | £1,798 | £1,923 | £2,161 | £2,406 | £2,716 | £11,005 |
| Change In Property Value | £3,435 | £3,487 | £8,257 | £10,988 | £12,758 | £38,925 |
| Net Return | £5,233 | £5,409 | £10,419 | £13,394 | £15,475 | £49,930 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change