Detached AB53 3 beds 1 bath

Auchterless, Turriff AB53

Scotland, Scotland · AB53

Initial Investment

First Year

£80,350First Year

Profit From Rental Income

After 5 Years

£13,940

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£59,133

↗ 25%After 5 Years

Return On Investment

91%

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	£14,100	£14,382	£14,742	£15,110	£15,488	£73,821
Total Expenses	£11,234	£11,273	£11,320	£11,368	£11,416	£56,611
Profit Before Tax	£2,866	£3,109	£3,422	£3,742	£4,072	£17,210
Profit After Tax	£2,322	£2,518	£2,771	£3,031	£3,298	£13,940
Change In Property Value	£7,050	£7,262	£12,466	£15,707	£16,649	£59,133
Net Return	£9,372	£9,780	£15,237	£18,738	£19,947	£73,073
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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