Flat DG8 5 beds 3 baths

Stable Lodge And Cottage, Barholm, Creetown DG8

Scotland, Scotland · DG8

Initial Investment

First Year

£146,350First Year

Profit From Rental Income

After 5 Years

£2,016

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£100,651

↗ 25%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,596	£19,988	£20,488	£21,000	£21,525	£102,596
Total Expenses	£19,830	£19,915	£20,008	£20,103	£20,198	£100,053
Profit Before Tax	£-234	£73	£480	£897	£1,327	£2,543
Profit After Tax	£-234	£59	£389	£727	£1,075	£2,016
Change In Property Value	£12,000	£12,360	£21,218	£26,735	£28,339	£100,651
Net Return	£11,766	£12,419	£21,607	£27,461	£29,414	£102,667
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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