Detached TD12 2 beds 2 baths

Saddler Cottage, Tillmouth Park, Cornhill-On-Tweed TD12

Scotland, Scotland · TD12

Initial Investment

First Year

£102,700First Year

Profit From Rental Income

After 5 Years

£15,795

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£74,230

↗ 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	£17,112	£17,454	£17,891	£18,338	£18,796	£89,591
Total Expenses	£13,915	£13,961	£14,015	£14,071	£14,128	£70,091
Profit Before Tax	£3,197	£3,493	£3,875	£4,267	£4,669	£19,500
Profit After Tax	£2,589	£2,829	£3,139	£3,456	£3,782	£15,795
Change In Property Value	£8,850	£9,116	£15,648	£19,717	£20,900	£74,230
Net Return	£11,439	£11,945	£18,787	£23,173	£24,681	£90,026
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change