Detached
ML12
1 bed
1 bath
Menzies Place, Leadhills ML12
Initial Investment
£41,800First YearProfit From Rental Income
£-16,287
↘ -39%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £3,235 | £3,247 | £3,258 | £3,268 | £3,279 | £16,287 |
| Profit Before Tax | £-3,235 | £-3,247 | £-3,258 | £-3,268 | £-3,279 | £-16,287 |
| Profit After Tax | £-3,235 | £-3,247 | £-3,258 | £-3,268 | £-3,279 | £-16,287 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £-685 | £1,130 | £2,258 | £2,579 | £1,886 | £7,168 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 5% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change