Flat
PE7
5 beds
3 baths
Horseshoe Way, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£131,803
↗ 75%After 5 Years
Change In Property Value
£90,939
↗ 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 | £59,448 | £60,340 | £61,848 | £63,394 | £65,296 | £310,327 |
| Total Expenses | £29,171 | £29,306 | £29,500 | £29,698 | £29,931 | £147,607 |
| Profit Before Tax | £30,277 | £31,034 | £32,348 | £33,696 | £35,365 | £162,720 |
| Profit After Tax | £24,524 | £25,137 | £26,202 | £27,294 | £28,646 | £131,803 |
| Change In Property Value | £8,025 | £8,145 | £19,291 | £25,671 | £29,807 | £90,939 |
| Net Return | £32,549 | £33,283 | £45,493 | £52,965 | £58,452 | £222,742 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 33% | 127% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change