Flat
PA38
2 beds
3 baths
Hillside Cottages, Kentallen, Appin, Argyllshire PA38
Initial Investment
£122,875First YearProfit From Rental Income
£8,279
↗ 7%After 5 Years
Change In Property Value
£48,658
↗ 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 | £14,700 | £14,994 | £15,369 | £15,753 | £16,147 | £76,963 |
| Total Expenses | £13,190 | £13,266 | £13,346 | £13,429 | £13,511 | £66,741 |
| Profit Before Tax | £1,510 | £1,728 | £2,023 | £2,325 | £2,636 | £10,221 |
| Profit After Tax | £1,223 | £1,400 | £1,638 | £1,883 | £2,135 | £8,279 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £6,123 | £6,398 | £11,834 | £15,138 | £17,445 | £56,937 |
| 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