Flat PE7 2 beds 1 bath

Hoylake Drive, Farcet, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£3,554

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£35,696

↗ 17%After 5 Years

Return On Investment

61%

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	£12,024	£12,204	£12,509	£12,822	£13,207	£62,767
Total Expenses	£11,534	£11,598	£11,672	£11,747	£11,828	£58,379
Profit Before Tax	£490	£606	£838	£1,075	£1,379	£4,388
Profit After Tax	£397	£491	£679	£871	£1,117	£3,554
Change In Property Value	£3,150	£3,197	£7,572	£10,076	£11,700	£35,696
Net Return	£3,547	£3,688	£8,251	£10,947	£12,817	£39,250
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	6%	13%	17%	20%	61%

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