Flat
PA21
6 beds
6 baths
The Square, Ardlamont, Kames, Tighnabruaich, Argyll And Bute PA21
Initial Investment
£125,523First YearProfit From Rental Income
£40,436
↗ 32%After 5 Years
Change In Property Value
£49,641
↗ 20%After 5 Years
Return On Investment
72%
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 | £24,372 | £24,859 | £25,481 | £26,118 | £26,771 | £127,601 |
| Total Expenses | £15,291 | £15,407 | £15,532 | £15,661 | £15,789 | £77,680 |
| Profit Before Tax | £9,081 | £9,452 | £9,948 | £10,457 | £10,982 | £49,921 |
| Profit After Tax | £7,356 | £7,656 | £8,058 | £8,470 | £8,896 | £40,436 |
| Change In Property Value | £4,999 | £5,099 | £10,402 | £13,522 | £15,618 | £49,641 |
| Net Return | £12,355 | £12,755 | £18,460 | £21,993 | £24,514 | £90,077 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change