Detached IV41 3 beds 3 baths

Kyleakin, Isle Of Skye IV41

Scotland, Scotland · IV41

Initial Investment

First Year

£95,100First Year

Profit From Rental Income

After 5 Years

£12,279

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£75,881

↗ 28%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,464	£13,733	£14,077	£14,429	£68,902
Total Expenses	£10,668	£10,707	£10,744	£10,789	£10,835	£53,743
Profit Before Tax	£2,532	£2,757	£2,989	£3,288	£3,594	£15,159
Profit After Tax	£2,051	£2,233	£2,421	£2,663	£2,911	£12,279
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£10,301	£16,396	£20,266	£21,578	£19,620	£88,160
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	17%	21%	23%	21%	93%

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