Terraced DG7 4 beds 2 baths

Kerrix, 5 School Brae, Haugh Of Urr DG7

Scotland, Scotland · DG7

Initial Investment

First Year

£100,800First Year

Profit From Rental Income

After 5 Years

£17,698

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£72,972

↗ 25%After 5 Years

Return On Investment

90%

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	£17,400	£17,748	£18,192	£18,646	£19,113	£91,099
Total Expenses	£13,746	£13,792	£13,847	£13,904	£13,961	£69,249
Profit Before Tax	£3,654	£3,956	£4,345	£4,743	£5,152	£21,849
Profit After Tax	£2,960	£3,204	£3,519	£3,842	£4,173	£17,698
Change In Property Value	£8,700	£8,961	£15,383	£19,383	£20,546	£72,972
Net Return	£11,660	£12,165	£18,902	£23,224	£24,719	£90,670
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	23%	25%	90%

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