Flat PE7 3 beds 2 baths

Knighton Close, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£70,195

↗ 75%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

130%

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	£33,336	£33,836	£34,682	£35,549	£36,615	£174,018
Total Expenses	£17,236	£17,332	£17,460	£17,590	£17,740	£87,358
Profit Before Tax	£16,100	£16,504	£17,222	£17,959	£18,876	£86,661
Profit After Tax	£13,041	£13,368	£13,950	£14,547	£15,290	£70,195
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£17,541	£17,936	£24,767	£28,941	£32,003	£121,189
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	19%	19%	26%	31%	34%	130%

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