Detached AB53 6 beds 6 baths

Millbrex, Turriff AB53

Scotland, Scotland · AB53

Initial Investment

First Year

£221,600First Year

Profit From Rental Income

After 5 Years

£37,169

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£144,686

↗ 25%After 5 Years

Return On Investment

82%

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	£34,500	£35,190	£36,070	£36,971	£37,896	£180,627
Total Expenses	£26,763	£26,844	£26,942	£27,043	£27,147	£134,739
Profit Before Tax	£7,737	£8,346	£9,127	£9,928	£10,749	£45,888
Profit After Tax	£6,267	£6,761	£7,393	£8,042	£8,707	£37,169
Change In Property Value	£17,250	£17,768	£30,501	£38,431	£40,737	£144,686
Net Return	£23,517	£24,528	£37,894	£46,473	£49,444	£181,856
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	17%	21%	22%	82%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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