Flat
PH32
2 beds
2 baths
The Highland Club, St. Benedicts Abbey, Fort Augustus, Highlands PH32
Initial Investment
£125,550First YearProfit From Rental Income
£8,621
↗ 7%After 5 Years
Change In Property Value
£49,651
↗ 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 | £15,000 | £15,300 | £15,683 | £16,075 | £16,476 | £78,533 |
| Total Expenses | £13,419 | £13,495 | £13,576 | £13,659 | £13,742 | £67,890 |
| Profit Before Tax | £1,581 | £1,805 | £2,107 | £2,416 | £2,735 | £10,643 |
| Profit After Tax | £1,281 | £1,462 | £1,706 | £1,957 | £2,215 | £8,621 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £6,281 | £6,562 | £12,110 | £15,482 | £17,837 | £58,272 |
| 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