Flat PE7 5 beds 3 baths

Shore View, Hampton Hargate, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£125,226

↗ 75%After 5 Years

Change In Property Value

After 5 Years

£86,689

↗ 17%After 5 Years

Return On Investment

127%

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	£56,664	£57,514	£58,952	£60,426	£62,238	£295,794
Total Expenses	£27,901	£28,032	£28,218	£28,410	£28,634	£141,194
Profit Before Tax	£28,763	£29,482	£30,733	£32,016	£33,605	£154,600
Profit After Tax	£23,298	£23,881	£24,894	£25,933	£27,220	£125,226
Change In Property Value	£7,650	£7,765	£18,390	£24,471	£28,414	£86,689
Net Return	£30,948	£31,645	£43,284	£50,404	£55,634	£211,915
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	19%	19%	26%	30%	33%	127%

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