Flat PE7 5 beds 3 baths

Silver Hill, Hampton, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£27,689

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£58,643

↗ 17%After 5 Years

Return On Investment

79%

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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£19,228	£19,335	£19,464	£19,596	£19,741	£97,363
Profit Before Tax	£5,972	£6,243	£6,753	£7,277	£7,938	£34,184
Profit After Tax	£4,837	£5,057	£5,470	£5,894	£6,430	£27,689
Change In Property Value	£5,175	£5,253	£12,440	£16,554	£19,221	£58,643
Net Return	£10,012	£10,309	£17,910	£22,449	£25,651	£86,332
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	21%	23%	79%

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