Detached KW6 2 beds 2 baths

Ramscraigs Boarding Kennels, Dunbeath, Caithness KW6

Scotland, Scotland · KW6

Initial Investment

First Year

£189,350First Year

Profit From Rental Income

After 5 Years

£43,098

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£137,966

↗ 28%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,004	£29,584	£30,176	£30,930	£31,703	£151,397
Total Expenses	£19,488	£19,558	£19,628	£19,714	£19,802	£98,190
Profit Before Tax	£9,516	£10,026	£10,548	£11,216	£11,902	£53,208
Profit After Tax	£7,708	£8,121	£8,544	£9,085	£9,640	£43,098
Change In Property Value	£15,000	£25,750	£32,445	£34,392	£30,379	£137,966
Net Return	£22,708	£33,871	£40,989	£43,477	£40,020	£181,064
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	18%	22%	23%	21%	96%

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