Terraced
PH7
1 bed
1 bath
Hill Street, Crieff PH7
Scotland, Scotland · PH7
View property listing
Initial Investment
£38,950First YearProfit From Rental Income
£5,284
↗ 14%After 5 Years
Change In Property Value
£28,937
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,780 | £6,916 | £7,088 | £7,266 | £7,447 | £35,497 |
| Total Expenses | £5,741 | £5,766 | £5,794 | £5,822 | £5,851 | £28,974 |
| Profit Before Tax | £1,039 | £1,150 | £1,295 | £1,443 | £1,596 | £6,523 |
| Profit After Tax | £842 | £931 | £1,049 | £1,169 | £1,293 | £5,284 |
| Change In Property Value | £3,450 | £3,554 | £6,100 | £7,686 | £8,147 | £28,937 |
| Net Return | £4,292 | £4,485 | £7,149 | £8,855 | £9,440 | £34,221 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 12% | 18% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change