Flat
PH1
3 beds
2 baths
High Street, Perth PH1
Scotland, Scotland · PH1
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£24,252
↗ 46%After 5 Years
Change In Property Value
£39,002
↗ 25%After 5 Years
Return On Investment
121%
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 | £15,108 | £15,410 | £15,795 | £16,190 | £16,595 | £79,099 |
| Total Expenses | £9,671 | £9,748 | £9,830 | £9,913 | £9,997 | £49,159 |
| Profit Before Tax | £5,437 | £5,662 | £5,966 | £6,277 | £6,598 | £29,940 |
| Profit After Tax | £4,404 | £4,586 | £4,832 | £5,084 | £5,345 | £24,252 |
| Change In Property Value | £4,650 | £4,790 | £8,222 | £10,360 | £10,981 | £39,002 |
| Net Return | £9,054 | £9,376 | £13,054 | £15,444 | £16,326 | £63,254 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change