Detached TD12 2 beds 2 baths

Tillmouth Park, Cornhill-On-Tweed TD12

Scotland, Scotland · TD12

Initial Investment

First Year

£102,700First Year

Profit From Rental Income

After 5 Years

£24,559

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£81,400

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,112	£17,454	£17,803	£18,248	£18,705	£89,323
Total Expenses	£11,703	£11,750	£11,795	£11,850	£11,906	£59,003
Profit Before Tax	£5,409	£5,705	£6,009	£6,399	£6,799	£30,320
Profit After Tax	£4,381	£4,621	£4,867	£5,183	£5,507	£24,559
Change In Property Value	£8,850	£15,193	£19,143	£20,291	£17,924	£81,400
Net Return	£13,231	£19,813	£24,010	£25,474	£23,431	£105,959
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	19%	23%	25%	23%	103%

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