Flat PE7 5 beds 3 baths

Buckthorn Road, Hampton Hargate, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£29,429

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£62,042

↗ 17%After 5 Years

Return On Investment

79%

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	£26,664	£27,064	£27,741	£28,434	£29,287	£139,190
Total Expenses	£20,314	£20,427	£20,562	£20,701	£20,854	£102,858
Profit Before Tax	£6,350	£6,637	£7,178	£7,733	£8,433	£36,332
Profit After Tax	£5,144	£5,376	£5,814	£6,264	£6,831	£29,429
Change In Property Value	£5,475	£5,557	£13,161	£17,514	£20,335	£62,042
Net Return	£10,619	£10,933	£18,976	£23,777	£27,166	£91,471
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	79%

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