Flat
PA11
3 beds
1 bath
Hattrick Cottage, Craigbet Road, Quarrier`S Village PA11
Initial Investment
£120,200First YearProfit From Rental Income
£7,938
↗ 7%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
46%
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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £12,962 | £13,037 | £13,116 | £13,198 | £13,279 | £65,592 |
| Profit Before Tax | £1,438 | £1,651 | £1,939 | £2,234 | £2,538 | £9,800 |
| Profit After Tax | £1,165 | £1,337 | £1,570 | £1,809 | £2,056 | £7,938 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £5,965 | £6,233 | £11,558 | £14,793 | £17,053 | £55,603 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change