Detached IV49 2 beds 2 baths

Luib, Broadford, Isle Of Skye IV49

Scotland, Scotland · IV49

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£17,015

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£70,456

↗ 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	£16,800	£17,136	£17,564	£18,004	£18,454	£87,958
Total Expenses	£13,289	£13,334	£13,388	£13,443	£13,498	£66,952
Profit Before Tax	£3,511	£3,802	£4,177	£4,561	£4,955	£21,006
Profit After Tax	£2,844	£3,080	£3,383	£3,694	£4,014	£17,015
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£11,244	£11,732	£18,236	£22,409	£23,851	£87,471
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