Detached AB53 6 beds 6 baths

Millbrex, Turriff AB53

Scotland, Scotland · AB53

Initial Investment

First Year

£221,600First Year

Profit From Rental Income

After 5 Years

£49,855

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£158,661

↗ 28%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,348	£34,015	£34,695	£35,563	£36,452	£174,073
Total Expenses	£22,335	£22,415	£22,493	£22,590	£22,690	£112,523
Profit Before Tax	£11,013	£11,600	£12,202	£12,973	£13,762	£61,550
Profit After Tax	£8,920	£9,396	£9,884	£10,508	£11,147	£49,855
Change In Property Value	£17,250	£29,613	£37,312	£39,550	£34,936	£158,661
Net Return	£26,170	£39,009	£47,196	£50,058	£46,083	£208,516
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	18%	21%	23%	21%	94%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change