Flat
PA22
2 beds
1 bath
North Lodge, Glendaruel, Colintraive, Argyll And Bute PA22
Initial Investment
£142,550First YearProfit From Rental Income
£44,677
↗ 31%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
70%
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 | £26,808 | £27,344 | £28,028 | £28,728 | £29,447 | £140,355 |
| Total Expenses | £16,772 | £16,899 | £17,036 | £17,176 | £17,315 | £85,199 |
| Profit Before Tax | £10,036 | £10,445 | £10,992 | £11,553 | £12,131 | £55,156 |
| Profit After Tax | £8,129 | £8,460 | £8,903 | £9,358 | £9,826 | £44,677 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £13,629 | £14,070 | £20,348 | £24,235 | £27,010 | £99,293 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change