Flat PE7 2 beds 1 bath

Lornas Field, Hampton Hargate, Peterborough, Cambridgeshire PE7

East of England, England · PE7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,860

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,996

↗ 17%After 5 Years

Return On Investment

70%

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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£11,235	£11,300	£11,376	£11,454	£11,538	£56,902
Profit Before Tax	£1,761	£1,891	£2,145	£2,405	£2,737	£10,939
Profit After Tax	£1,427	£1,532	£1,737	£1,948	£2,217	£8,860
Change In Property Value	£3,000	£3,045	£7,212	£9,597	£11,143	£33,996
Net Return	£4,427	£4,577	£8,949	£11,545	£13,359	£42,856
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	7%	8%	15%	19%	22%	70%

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