Terraced
TD12
4 beds
3 baths
38 High Street, Coldstream TD12
Scotland, Scotland · TD12
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£8,786
↗ 11%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,219 | £13,550 | £13,888 | £14,236 | £67,853 |
| Total Expenses | £11,318 | £11,355 | £11,399 | £11,444 | £11,489 | £57,006 |
| Profit Before Tax | £1,642 | £1,864 | £2,150 | £2,444 | £2,746 | £10,847 |
| Profit After Tax | £1,330 | £1,510 | £1,742 | £1,980 | £2,224 | £8,786 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £8,530 | £8,926 | £14,473 | £18,021 | £19,228 | £69,177 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change