Detached
DD3
3 beds
3 baths
Plot 4, Strathmartine Gardens, Off Baldovan Road, Strathmartine, Angus DD3
Scotland, Scotland · DD3
View property listing
Initial Investment
£135,600First YearProfit From Rental Income
£16,360
↗ 12%After 5 Years
Change In Property Value
£94,361
↗ 25%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,628 | £21,041 | £21,567 | £22,106 | £22,658 | £107,999 |
| Total Expenses | £17,441 | £17,494 | £17,557 | £17,622 | £17,688 | £87,801 |
| Profit Before Tax | £3,187 | £3,547 | £4,010 | £4,484 | £4,971 | £20,198 |
| Profit After Tax | £2,582 | £2,873 | £3,248 | £3,632 | £4,026 | £16,360 |
| Change In Property Value | £11,250 | £11,588 | £19,892 | £25,064 | £26,568 | £94,361 |
| Net Return | £13,832 | £14,460 | £23,140 | £28,696 | £30,594 | £110,721 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 11% | 17% | 21% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change