Detached
IV51
4 beds
3 baths
Staffin, Portree, Isle Of Skye IV51
Initial Investment
£173,150First YearProfit From Rental Income
£19,748
↗ 11%After 5 Years
Change In Property Value
£63,553
↗ 20%After 5 Years
Return On Investment
48%
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 | £19,200 | £19,584 | £20,074 | £20,575 | £21,090 | £100,523 |
| Total Expenses | £15,116 | £15,166 | £15,226 | £15,287 | £15,349 | £76,143 |
| Profit Before Tax | £4,084 | £4,418 | £4,848 | £5,289 | £5,741 | £24,380 |
| Profit After Tax | £3,308 | £3,579 | £3,927 | £4,284 | £4,650 | £19,748 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £9,708 | £10,107 | £17,244 | £21,596 | £24,646 | £83,301 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 14% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change