Detached
PH49
5 beds
4 baths
13A Carnoch, Glencoe Village, Glencoe, Highland PH49
Initial Investment
£257,724First YearProfit From Rental Income
£-88,904
↘ -34%After 5 Years
Change In Property Value
£86,392
↗ 20%After 5 Years
Return On Investment
-1%
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 | £17,759 | £17,770 | £17,781 | £17,792 | £17,802 | £88,904 |
| Profit Before Tax | £-17,759 | £-17,770 | £-17,781 | £-17,792 | £-17,802 | £-88,904 |
| Profit After Tax | £-17,759 | £-17,770 | £-17,781 | £-17,792 | £-17,802 | £-88,904 |
| Change In Property Value | £8,700 | £8,874 | £18,103 | £23,534 | £27,182 | £86,392 |
| Net Return | £-9,059 | £-8,896 | £322 | £5,742 | £9,379 | £-2,512 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change