Detached
FK17
3 beds
2 baths
Dream Cottage, Lubnaig Cottages, Callander FK17
Scotland, Scotland · FK17
View property listing
Initial Investment
£93,200First YearProfit From Rental Income
£17,177
↗ 18%After 5 Years
Change In Property Value
£74,502
↗ 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 | £14,316 | £14,602 | £14,894 | £15,267 | £15,648 | £74,728 |
| Total Expenses | £10,619 | £10,660 | £10,699 | £10,747 | £10,796 | £53,521 |
| Profit Before Tax | £3,697 | £3,942 | £4,195 | £4,520 | £4,852 | £21,206 |
| Profit After Tax | £2,995 | £3,193 | £3,398 | £3,661 | £3,930 | £17,177 |
| Change In Property Value | £8,100 | £13,905 | £17,520 | £18,572 | £16,405 | £74,502 |
| Net Return | £11,095 | £17,098 | £20,918 | £22,232 | £20,335 | £91,679 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change