Flat
PE7
4 beds
2 baths
Charlton Crescent, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£28,099
↗ 25%After 5 Years
Change In Property Value
£59,493
↗ 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 | £25,560 | £25,943 | £26,592 | £27,257 | £28,074 | £133,427 |
| Total Expenses | £19,499 | £19,608 | £19,738 | £19,872 | £20,019 | £98,736 |
| Profit Before Tax | £6,061 | £6,335 | £6,854 | £7,385 | £8,056 | £34,690 |
| Profit After Tax | £4,909 | £5,132 | £5,551 | £5,982 | £6,525 | £28,099 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £10,159 | £10,461 | £18,172 | £22,776 | £26,025 | £87,592 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change