Detached TD5 3 beds 1 bath

Ladyrig Farm Cottage, Kelso TD5

Scotland, Scotland · TD5

Initial Investment

First Year

£85,250First Year

Profit From Rental Income

After 5 Years

£18,498

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£68,707

↗ 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	£13,944	£14,223	£14,507	£14,870	£15,242	£72,786
Total Expenses	£9,906	£9,946	£9,985	£10,032	£10,080	£49,949
Profit Before Tax	£4,038	£4,277	£4,522	£4,838	£5,162	£22,837
Profit After Tax	£3,271	£3,464	£3,663	£3,919	£4,181	£18,498
Change In Property Value	£7,470	£12,824	£16,158	£17,127	£15,129	£68,707
Net Return	£10,741	£16,287	£19,821	£21,046	£19,310	£87,205
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	23%	25%	23%	102%

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