Flat PE7 3 beds 1 bath

Broadstone Drive, Hampton Water, Peterborough, Cambridgeshire PE7

East of England, England · PE7

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£14,061

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£44,195

↗ 17%After 5 Years

Return On Investment

73%

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	£16,896	£17,149	£17,578	£18,018	£18,558	£88,199
Total Expenses	£14,005	£14,076	£14,162	£14,250	£14,347	£70,841
Profit Before Tax	£2,891	£3,073	£3,416	£3,768	£4,211	£17,359
Profit After Tax	£2,342	£2,489	£2,767	£3,052	£3,411	£14,061
Change In Property Value	£3,900	£3,959	£9,375	£12,476	£14,485	£44,195
Net Return	£6,242	£6,448	£12,142	£15,527	£17,897	£58,255
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	8%	8%	15%	20%	23%	73%

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