Terraced EH51 3 beds 1 bath

Baptie Place, BoNess EH51

Scotland, Scotland · EH51

Initial Investment

First Year

£45,220First Year

Profit From Rental Income

After 5 Years

£7,040

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,718

↗ 25%After 5 Years

Return On Investment

90%

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	£8,040	£8,201	£8,406	£8,616	£8,831	£42,094
Total Expenses	£6,620	£6,648	£6,679	£6,711	£6,743	£33,402
Profit Before Tax	£1,420	£1,553	£1,727	£1,905	£2,088	£8,691
Profit After Tax	£1,150	£1,258	£1,399	£1,543	£1,691	£7,040
Change In Property Value	£4,020	£4,141	£7,108	£8,956	£9,493	£33,718
Net Return	£5,170	£5,398	£8,507	£10,499	£11,185	£40,758
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change