Flat
PE7
4 beds
2 baths
Spring Avenue, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£23,715
↗ 25%After 5 Years
Change In Property Value
£50,824
↗ 17%After 5 Years
Return On Investment
80%
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 | £21,840 | £22,168 | £22,722 | £23,290 | £23,989 | £114,008 |
| Total Expenses | £16,731 | £16,825 | £16,938 | £17,054 | £17,181 | £84,730 |
| Profit Before Tax | £5,109 | £5,342 | £5,783 | £6,236 | £6,807 | £29,278 |
| Profit After Tax | £4,138 | £4,327 | £4,685 | £5,051 | £5,514 | £23,715 |
| Change In Property Value | £4,485 | £4,552 | £10,781 | £14,347 | £16,658 | £50,824 |
| Net Return | £8,623 | £8,880 | £15,466 | £19,398 | £22,172 | £74,539 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change