Detached DD7 4 beds 3 baths

East Row, Carnoustie DD7

Scotland, Scotland · DD7

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£17,883

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£77,261

↗ 28%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,844	£15,141	£15,444	£15,830	£16,226	£77,484
Total Expenses	£10,993	£11,036	£11,076	£11,125	£11,175	£55,406
Profit Before Tax	£3,851	£4,105	£4,368	£4,705	£5,050	£22,078
Profit After Tax	£3,119	£3,325	£3,538	£3,811	£4,091	£17,883
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£11,519	£17,745	£21,707	£23,070	£21,103	£95,144
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	18%	22%	24%	22%	98%

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