Flat
PE7
5 beds
3 baths
Horseshoe Way, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£102,945
↗ 75%After 5 Years
Change In Property Value
£72,241
↗ 17%After 5 Years
Return On Investment
128%
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 | £47,220 | £47,928 | £49,127 | £50,355 | £51,865 | £246,495 |
| Total Expenses | £23,584 | £23,701 | £23,863 | £24,030 | £24,224 | £119,402 |
| Profit Before Tax | £23,636 | £24,228 | £25,263 | £26,324 | £27,641 | £127,093 |
| Profit After Tax | £19,145 | £19,624 | £20,463 | £21,323 | £22,390 | £102,945 |
| Change In Property Value | £6,375 | £6,471 | £15,325 | £20,393 | £23,678 | £72,241 |
| Net Return | £25,520 | £26,095 | £35,788 | £41,716 | £46,068 | £175,186 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 34% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change