Detached
TD14
3 beds
1 bath
Ebba Cottage, St. Abbs TD14
Scotland, Scotland · TD14
View property listing
Initial Investment
£104,600First YearProfit From Rental Income
£23,862
↗ 23%After 5 Years
Change In Property Value
£82,780
↗ 28%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,442 | £17,791 | £18,236 | £18,692 | £89,260 |
| Total Expenses | £11,863 | £11,909 | £11,954 | £12,009 | £12,066 | £59,801 |
| Profit Before Tax | £5,238 | £5,533 | £5,837 | £6,226 | £6,626 | £29,459 |
| Profit After Tax | £4,242 | £4,482 | £4,728 | £5,043 | £5,367 | £23,862 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £13,242 | £19,932 | £24,195 | £25,678 | £23,595 | £106,642 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change