Flat PE7 4 beds 3 baths

Pintail Gardens, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£116,054

↗ 75%After 5 Years

Change In Property Value

After 5 Years

£80,740

↗ 17%After 5 Years

Return On Investment

127%

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	£52,776	£53,568	£54,907	£56,280	£57,968	£275,498
Total Expenses	£26,123	£26,248	£26,425	£26,606	£26,818	£132,221
Profit Before Tax	£26,653	£27,319	£28,482	£29,673	£31,150	£143,277
Profit After Tax	£21,589	£22,129	£23,070	£24,035	£25,231	£116,054
Change In Property Value	£7,125	£7,232	£17,127	£22,792	£26,464	£80,740
Net Return	£28,714	£29,360	£40,198	£46,827	£51,695	£196,794
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	19%	19%	26%	30%	33%	127%

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