Flat
PH33
1 bed
1 bath
Glen Loy, Banavie, Fort William PH33
Initial Investment
£125,550First YearProfit From Rental Income
£40,424
↗ 32%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
72%
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 | £24,372 | £24,859 | £25,481 | £26,118 | £26,771 | £127,601 |
| Total Expenses | £15,294 | £15,410 | £15,536 | £15,664 | £15,792 | £77,695 |
| Profit Before Tax | £9,078 | £9,449 | £9,945 | £10,454 | £10,979 | £49,906 |
| Profit After Tax | £7,353 | £7,654 | £8,056 | £8,468 | £8,893 | £40,424 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £12,353 | £12,754 | £18,460 | £21,993 | £24,515 | £90,075 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change