Flat PE7 3 beds 2 baths

Logan Mews, Hampton Gardens, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£82,650First Year

Profit From Rental Income

After 5 Years

£6,906

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£45,724

↗ 17%After 5 Years

Return On Investment

64%

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	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£14,212	£14,281	£14,363	£14,447	£14,539	£71,843
Profit Before Tax	£1,184	£1,346	£1,654	£1,971	£2,371	£8,526
Profit After Tax	£959	£1,090	£1,340	£1,596	£1,921	£6,906
Change In Property Value	£4,035	£4,096	£9,700	£12,907	£14,987	£45,724
Net Return	£4,994	£5,186	£11,040	£14,504	£16,908	£52,630
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	6%	6%	13%	18%	20%	64%

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