Detached
PH41
2 beds
2 baths
Glen Cottage, Mallaig PH41
Initial Investment
£158,190First YearProfit From Rental Income
£-61,727
↘ -39%After 5 Years
Change In Property Value
£59,184
↗ 20%After 5 Years
Return On Investment
-2%
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 | £12,323 | £12,335 | £12,345 | £12,356 | £12,367 | £61,727 |
| Profit Before Tax | £-12,323 | £-12,335 | £-12,345 | £-12,356 | £-12,367 | £-61,727 |
| Profit After Tax | £-12,323 | £-12,335 | £-12,345 | £-12,356 | £-12,367 | £-61,727 |
| Change In Property Value | £5,960 | £6,079 | £12,402 | £16,122 | £18,621 | £59,184 |
| Net Return | £-6,363 | £-6,255 | £56 | £3,766 | £6,254 | £-2,543 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change