Flat
PE7
3 beds
3 baths
Broadstone Drive, Hampton Water PE7
East of England, England · PE7
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£8,976
↗ 9%After 5 Years
Change In Property Value
£51,844
↗ 17%After 5 Years
Return On Investment
64%
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 | £17,460 | £17,722 | £18,165 | £18,619 | £19,178 | £91,144 |
| Total Expenses | £15,847 | £15,919 | £16,006 | £16,096 | £16,194 | £80,062 |
| Profit Before Tax | £1,613 | £1,803 | £2,159 | £2,523 | £2,984 | £11,082 |
| Profit After Tax | £1,307 | £1,460 | £1,748 | £2,044 | £2,417 | £8,976 |
| Change In Property Value | £4,575 | £4,644 | £10,998 | £14,635 | £16,993 | £51,844 |
| Net Return | £5,882 | £6,104 | £12,746 | £16,679 | £19,409 | £60,820 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change