Terraced
PH10
2 beds
2 baths
Malda Cottage, Blairgowrie PH10
Initial Investment
£79,350First YearProfit From Rental Income
£-34,847
↘ -44%After 5 Years
Change In Property Value
£32,273
↗ 20%After 5 Years
Return On Investment
-3%
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 | £6,947 | £6,959 | £6,969 | £6,980 | £6,991 | £34,847 |
| Profit Before Tax | £-6,947 | £-6,959 | £-6,969 | £-6,980 | £-6,991 | £-34,847 |
| Profit After Tax | £-6,947 | £-6,959 | £-6,969 | £-6,980 | £-6,991 | £-34,847 |
| Change In Property Value | £3,250 | £3,315 | £6,763 | £8,791 | £10,154 | £32,273 |
| Net Return | £-3,697 | £-3,644 | £-207 | £1,811 | £3,163 | £-2,574 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change