Detached
AB53
6 beds
6 baths
Millbrex, Turriff AB53
Scotland, Scotland · AB53
View property listing
Initial Investment
£221,600First YearProfit From Rental Income
£32,772
↗ 15%After 5 Years
Change In Property Value
£144,686
↗ 25%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,348 | £34,015 | £34,865 | £35,737 | £36,630 | £174,596 |
| Total Expenses | £26,648 | £26,726 | £26,822 | £26,920 | £27,020 | £134,136 |
| Profit Before Tax | £6,700 | £7,289 | £8,043 | £8,817 | £9,610 | £40,460 |
| Profit After Tax | £5,427 | £5,904 | £6,515 | £7,142 | £7,784 | £32,772 |
| Change In Property Value | £17,250 | £17,768 | £30,501 | £38,431 | £40,737 | £144,686 |
| Net Return | £22,677 | £23,671 | £37,016 | £45,573 | £48,521 | £177,459 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 11% | 17% | 21% | 22% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change