Flat PE7 3 beds 2 baths

Albert Crescent, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£82,650First Year

Profit From Rental Income

After 5 Years

£21,105

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£45,724

↗ 17%After 5 Years

Return On Investment

81%

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	£19,644	£19,939	£20,437	£20,948	£21,576	£102,544
Total Expenses	£15,102	£15,188	£15,291	£15,396	£15,512	£76,489
Profit Before Tax	£4,542	£4,751	£5,146	£5,552	£6,065	£26,056
Profit After Tax	£3,679	£3,848	£4,168	£4,497	£4,913	£21,105
Change In Property Value	£4,035	£4,096	£9,700	£12,907	£14,987	£45,724
Net Return	£7,714	£7,943	£13,868	£17,404	£19,900	£66,829
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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