Flat
PA21
6 beds
6 baths
The Square, Ardlamont, Kames, 2 PA21
Initial Investment
£125,523First YearProfit From Rental Income
£8,629
↗ 7%After 5 Years
Change In Property Value
£49,641
↗ 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 | £15,000 | £15,300 | £15,683 | £16,075 | £16,476 | £78,533 |
| Total Expenses | £13,417 | £13,493 | £13,574 | £13,657 | £13,740 | £67,880 |
| Profit Before Tax | £1,583 | £1,807 | £2,109 | £2,418 | £2,737 | £10,653 |
| Profit After Tax | £1,282 | £1,464 | £1,708 | £1,958 | £2,217 | £8,629 |
| Change In Property Value | £4,999 | £5,099 | £10,402 | £13,522 | £15,618 | £49,641 |
| Net Return | £6,281 | £6,563 | £12,110 | £15,481 | £17,835 | £58,270 |
| 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