Detached
KY6
4 beds
2 baths
Gardeners Cottage, Leslie Mains, Leslie KY6
Scotland, Scotland · KY6
View property listing
Initial Investment
£210,850First YearProfit From Rental Income
£47,588
↗ 23%After 5 Years
Change In Property Value
£151,763
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,896 | £32,534 | £33,185 | £34,014 | £34,865 | £166,493 |
| Total Expenses | £21,386 | £21,462 | £21,537 | £21,631 | £21,727 | £107,743 |
| Profit Before Tax | £10,510 | £11,072 | £11,647 | £12,383 | £13,138 | £58,750 |
| Profit After Tax | £8,513 | £8,968 | £9,434 | £10,030 | £10,642 | £47,588 |
| Change In Property Value | £16,500 | £28,325 | £35,690 | £37,831 | £33,417 | £151,763 |
| Net Return | £25,013 | £37,293 | £45,124 | £47,861 | £44,059 | £199,350 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 18% | 21% | 23% | 21% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change