Detached
AB43
2 beds
1 bath
Gordon Street, St Combs AB43
Scotland, Scotland · AB43
View property listing
Initial Investment
£38,950First YearProfit From Rental Income
£5,742
↗ 15%After 5 Years
Change In Property Value
£28,937
↗ 25%After 5 Years
Return On Investment
89%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,900 | £7,038 | £7,214 | £7,394 | £7,579 | £36,125 |
| Total Expenses | £5,753 | £5,778 | £5,806 | £5,835 | £5,864 | £29,036 |
| Profit Before Tax | £1,147 | £1,260 | £1,408 | £1,559 | £1,715 | £7,089 |
| Profit After Tax | £929 | £1,021 | £1,140 | £1,263 | £1,389 | £5,742 |
| Change In Property Value | £3,450 | £3,554 | £6,100 | £7,686 | £8,147 | £28,937 |
| Net Return | £4,379 | £4,574 | £7,240 | £8,949 | £9,536 | £34,679 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change