Detached IV40 2 beds 1 bath

Glenelg, Kyle IV40

Scotland, Scotland · IV40

Initial Investment

First Year

£76,850First Year

Profit From Rental Income

After 5 Years

£13,257

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£56,616

↗ 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	£13,500	£13,770	£14,114	£14,467	£14,829	£70,680
Total Expenses	£10,777	£10,815	£10,861	£10,907	£10,954	£54,313
Profit Before Tax	£2,723	£2,955	£3,254	£3,560	£3,875	£16,367
Profit After Tax	£2,206	£2,393	£2,636	£2,884	£3,139	£13,257
Change In Property Value	£6,750	£6,953	£11,935	£15,038	£15,941	£56,616
Net Return	£8,956	£9,346	£14,571	£17,922	£19,079	£69,874
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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