Detached
ML12
1 bed
1 bath
Menzies Place, Leadhills ML12
Initial Investment
£41,800First YearProfit From Rental Income
£-19,473
↘ -47%After 5 Years
Change In Property Value
£16,881
↗ 20%After 5 Years
Return On Investment
-6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £3,872 | £3,884 | £3,895 | £3,906 | £3,916 | £19,473 |
| Profit Before Tax | £-3,872 | £-3,884 | £-3,895 | £-3,906 | £-3,916 | £-19,473 |
| Profit After Tax | £-3,872 | £-3,884 | £-3,895 | £-3,906 | £-3,916 | £-19,473 |
| Change In Property Value | £1,700 | £1,734 | £3,537 | £4,599 | £5,311 | £16,881 |
| Net Return | £-2,172 | £-2,150 | £-357 | £693 | £1,395 | £-2,591 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change