Flat PE7 2 beds 1 bath

Clayburn Road, Hampton Centre, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£12,047

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£31,446

↗ 17%After 5 Years

Return On Investment

77%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,660	£10,726	£10,802	£10,880	£10,965	£54,033
Profit Before Tax	£2,540	£2,672	£2,931	£3,196	£3,533	£14,873
Profit After Tax	£2,058	£2,165	£2,374	£2,589	£2,862	£12,047
Change In Property Value	£2,775	£2,817	£6,671	£8,877	£10,307	£31,446
Net Return	£4,833	£4,981	£9,045	£11,466	£13,169	£43,493
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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