Detached IV41 3 beds 3 baths

Kyleakin, Isle Of Skye IV41

Scotland, Scotland · IV41

Initial Investment

First Year

£95,100First Year

Profit From Rental Income

After 5 Years

£16,673

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£69,198

↗ 25%After 5 Years

Return On Investment

90%

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	£16,500	£16,830	£17,251	£17,682	£18,124	£86,387
Total Expenses	£13,061	£13,105	£13,158	£13,212	£13,267	£65,803
Profit Before Tax	£3,439	£3,725	£4,093	£4,470	£4,857	£20,584
Profit After Tax	£2,786	£3,017	£3,315	£3,621	£3,934	£16,673
Change In Property Value	£8,250	£8,498	£14,587	£18,380	£19,483	£69,198
Net Return	£11,036	£11,515	£17,903	£22,001	£23,417	£85,871
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	23%	25%	90%

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