Detached AB45 2 beds 1 bath

Back Street, Fordyce, Banff, Aberdeenshire AB45

Scotland, Scotland · AB45

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£11,221

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£55,358

↗ 25%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,756	£13,011	£13,336	£13,670	£14,012	£66,785
Total Expenses	£10,504	£10,541	£10,584	£10,629	£10,674	£52,932
Profit Before Tax	£2,252	£2,470	£2,752	£3,041	£3,338	£13,853
Profit After Tax	£1,824	£2,001	£2,229	£2,463	£2,704	£11,221
Change In Property Value	£6,600	£6,798	£11,670	£14,704	£15,586	£55,358
Net Return	£8,424	£8,799	£13,899	£17,167	£18,290	£66,579
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

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