Semi Detached
G83
3 beds
2 baths
Ben Reoch Cottage, Station Road, Tarbet G83
Scotland, Scotland · G83
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£12,916
↗ 17%After 5 Years
Change In Property Value
£55,358
↗ 25%After 5 Years
Return On Investment
91%
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 | £13,200 | £13,464 | £13,801 | £14,146 | £14,499 | £69,109 |
| Total Expenses | £10,549 | £10,586 | £10,631 | £10,676 | £10,722 | £53,164 |
| Profit Before Tax | £2,652 | £2,878 | £3,170 | £3,469 | £3,777 | £15,945 |
| Profit After Tax | £2,148 | £2,331 | £2,568 | £2,810 | £3,059 | £12,916 |
| Change In Property Value | £6,600 | £6,798 | £11,670 | £14,704 | £15,586 | £55,358 |
| Net Return | £8,748 | £9,129 | £14,237 | £17,514 | £18,646 | £68,274 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change