Detached FK17 3 beds 2 baths

Dream Cottage, Lubnaig Cottages, Callander FK17

Scotland, Scotland · FK17

Initial Investment

First Year

£93,200First Year

Profit From Rental Income

After 5 Years

£9,141

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£67,940

↗ 25%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,602	£14,967	£15,342	£15,725	£74,952
Total Expenses	£12,644	£12,684	£12,731	£12,780	£12,829	£63,667
Profit Before Tax	£1,672	£1,918	£2,236	£2,562	£2,896	£11,285
Profit After Tax	£1,354	£1,554	£1,811	£2,075	£2,346	£9,141
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£9,454	£9,897	£16,133	£20,121	£21,475	£77,081
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	17%	22%	23%	83%

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