Flat
TD1
2 beds
1 bath
Tomain Cottage, 14 Cotland Place, Stow, Galashiels TD1
Scotland, Scotland · TD1
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£-712
↘ -1%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
73%
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 | £10,068 | £10,269 | £10,526 | £10,789 | £11,059 | £52,712 |
| Total Expenses | £10,545 | £10,611 | £10,680 | £10,750 | £10,820 | £53,406 |
| Profit Before Tax | £-477 | £-342 | £-154 | £39 | £239 | £-694 |
| Profit After Tax | £-477 | £-342 | £-154 | £39 | £221 | £-712 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £5,223 | £5,529 | £9,925 | £12,738 | £13,682 | £47,097 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 9% | 15% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change