Detached
DD3
3 beds
3 baths
Plot 4, Strathmartine Gardens, Off Baldovan Road, Strathmartine, Angus DD3
Scotland, Scotland · DD3
View property listing
Initial Investment
£135,600First YearProfit From Rental Income
£23,505
↗ 17%After 5 Years
Change In Property Value
£94,361
↗ 25%After 5 Years
Return On Investment
87%
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 | £22,500 | £22,950 | £23,524 | £24,112 | £24,715 | £117,800 |
| Total Expenses | £17,628 | £17,685 | £17,753 | £17,823 | £17,893 | £88,781 |
| Profit Before Tax | £4,872 | £5,265 | £5,771 | £6,289 | £6,821 | £29,019 |
| Profit After Tax | £3,946 | £4,265 | £4,675 | £5,094 | £5,525 | £23,505 |
| Change In Property Value | £11,250 | £11,588 | £19,892 | £25,064 | £26,568 | £94,361 |
| Net Return | £15,196 | £15,852 | £24,566 | £30,158 | £32,093 | £117,866 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 12% | 18% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change