Detached
AB53
3 beds
1 bath
Auchterless, Turriff AB53
Scotland, Scotland · AB53
View property listing
Initial Investment
£80,350First YearProfit From Rental Income
£12,154
↗ 15%After 5 Years
Change In Property Value
£59,133
↗ 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 | £13,632 | £13,905 | £14,252 | £14,609 | £14,974 | £71,371 |
| Total Expenses | £11,187 | £11,226 | £11,271 | £11,318 | £11,365 | £56,366 |
| Profit Before Tax | £2,445 | £2,679 | £2,981 | £3,291 | £3,609 | £15,005 |
| Profit After Tax | £1,981 | £2,170 | £2,415 | £2,666 | £2,923 | £12,154 |
| Change In Property Value | £7,050 | £7,262 | £12,466 | £15,707 | £16,649 | £59,133 |
| Net Return | £9,031 | £9,432 | £14,880 | £18,372 | £19,572 | £71,287 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change