Flat PE7 4 beds 2 baths

Lockwood Way, Hampton Water, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£92,476

↗ 75%After 5 Years

Change In Property Value

After 5 Years

£65,442

↗ 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	£42,780	£43,422	£44,507	£45,620	£46,989	£223,317
Total Expenses	£21,553	£21,663	£21,815	£21,970	£22,149	£109,149
Profit Before Tax	£21,227	£21,759	£22,693	£23,650	£24,839	£114,168
Profit After Tax	£17,194	£17,625	£18,381	£19,157	£20,120	£92,476
Change In Property Value	£5,775	£5,862	£13,882	£18,473	£21,450	£65,442
Net Return	£22,969	£23,486	£32,263	£37,630	£41,569	£157,918
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	19%	19%	26%	31%	34%	128%

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