Flat
PA31
1 bed
1 bath
Widgeon Cottage, Ardfern, Lochgilphead, Argyll And Bute PA31
Initial Investment
£96,125First YearProfit From Rental Income
£31,060
↗ 32%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
73%
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 | £19,008 | £19,388 | £19,873 | £20,370 | £20,879 | £99,518 |
| Total Expenses | £12,038 | £12,132 | £12,232 | £12,334 | £12,436 | £61,172 |
| Profit Before Tax | £6,970 | £7,256 | £7,641 | £8,036 | £8,443 | £38,346 |
| Profit After Tax | £5,645 | £5,878 | £6,189 | £6,509 | £6,839 | £31,060 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £9,545 | £9,856 | £14,304 | £17,059 | £19,023 | £69,788 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change