Detached
KW6
2 beds
2 baths
Ramscraigs Boarding Kennels, Dunbeath, Caithness KW6
Scotland, Scotland · KW6
View property listing
Initial Investment
£189,350First YearProfit From Rental Income
£32,045
↗ 17%After 5 Years
Change In Property Value
£125,814
↗ 25%After 5 Years
Return On Investment
83%
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 | £30,000 | £30,600 | £31,365 | £32,149 | £32,953 | £157,067 |
| Total Expenses | £23,338 | £23,409 | £23,496 | £23,586 | £23,677 | £117,505 |
| Profit Before Tax | £6,663 | £7,191 | £7,869 | £8,564 | £9,276 | £39,562 |
| Profit After Tax | £5,397 | £5,825 | £6,374 | £6,936 | £7,514 | £32,045 |
| Change In Property Value | £15,000 | £15,450 | £26,523 | £33,418 | £35,423 | £125,814 |
| Net Return | £20,397 | £21,275 | £32,896 | £40,355 | £42,937 | £157,859 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 17% | 21% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change