Flat PE7 2 beds 2 baths

Stockwood Close, Hampton Gardens PE7

East of England, England · PE7

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£9,765

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£35,696

↗ 17%After 5 Years

Return On Investment

71%

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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£11,697	£11,764	£11,841	£11,921	£12,007	£59,231
Profit Before Tax	£1,959	£2,097	£2,366	£2,642	£2,992	£12,056
Profit After Tax	£1,587	£1,699	£1,916	£2,140	£2,424	£9,765
Change In Property Value	£3,150	£3,197	£7,572	£10,076	£11,700	£35,696
Net Return	£4,737	£4,896	£9,489	£12,216	£14,124	£45,461
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	7%	8%	15%	19%	22%	71%

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