Flat TD12 2 beds 2 baths

Saddler Cottage, Tillmouth Park, Cornhill-On-Tweed TD12

Scotland, Scotland · TD12

Initial Investment

First Year

£102,700First Year

Profit From Rental Income

After 5 Years

£11,695

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£74,230

↗ 25%After 5 Years

Return On Investment

84%

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	£17,700	£18,054	£18,505	£18,968	£19,442	£92,670
Total Expenses	£15,474	£15,556	£15,644	£15,734	£15,824	£78,231
Profit Before Tax	£2,226	£2,498	£2,862	£3,234	£3,618	£14,439
Profit After Tax	£1,803	£2,024	£2,318	£2,620	£2,931	£11,695
Change In Property Value	£8,850	£9,116	£15,648	£19,717	£20,900	£74,230
Net Return	£10,653	£11,139	£17,966	£22,337	£23,831	£85,926
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	10%	11%	17%	22%	23%	84%

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