Detached TD5 2 beds 2 baths

Beech Tent Lane Cottage, Roxburgh Street, Kelso TD5

Scotland, Scotland · TD5

Initial Investment

First Year

£57,600First Year

Profit From Rental Income

After 5 Years

£6,889

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£42,777

↗ 25%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,516	£9,706	£9,949	£10,198	£10,453	£49,822
Total Expenses	£8,196	£8,227	£8,262	£8,298	£8,334	£41,317
Profit Before Tax	£1,320	£1,479	£1,687	£1,900	£2,119	£8,505
Profit After Tax	£1,069	£1,198	£1,367	£1,539	£1,716	£6,889
Change In Property Value	£5,100	£5,253	£9,018	£11,362	£12,044	£42,777
Net Return	£6,169	£6,451	£10,384	£12,901	£13,760	£49,666
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

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