Detached
TD12
2 beds
2 baths
Tweed Brae Cottage, Wark, Cornhill-On-Tweed TD12
Scotland, Scotland · TD12
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£12,450
↗ 15%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,920 | £14,198 | £14,553 | £14,917 | £15,290 | £72,879 |
| Total Expenses | £11,414 | £11,453 | £11,500 | £11,547 | £11,595 | £57,509 |
| Profit Before Tax | £2,506 | £2,745 | £3,054 | £3,370 | £3,695 | £15,370 |
| Profit After Tax | £2,030 | £2,223 | £2,474 | £2,730 | £2,993 | £12,450 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £9,230 | £9,639 | £15,204 | £18,771 | £19,996 | £72,841 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change