Flat TD6 2 beds 1 bath

Osmond Cottage, Smiths Road, Melrose TD6

Scotland, Scotland · TD6

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£-2,699

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

70%

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	£9,432	£9,621	£9,861	£10,108	£10,360	£49,382
Total Expenses	£10,283	£10,348	£10,415	£10,483	£10,551	£52,081
Profit Before Tax	£-851	£-727	£-554	£-376	£-191	£-2,699
Profit After Tax	£-851	£-727	£-554	£-376	£-191	£-2,699
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£4,699	£4,989	£9,260	£11,989	£12,916	£43,852
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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