Detached
TD6
3 beds
1 bath
Lucknow Cottage, Dingleton Road, Melrose TD6
Scotland, Scotland · TD6
View property listing
Initial Investment
£144,200First YearProfit From Rental Income
£12,780
↗ 9%After 5 Years
Change In Property Value
£99,393
↗ 25%After 5 Years
Return On Investment
78%
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 | £20,532 | £20,943 | £21,466 | £22,003 | £22,553 | £107,497 |
| Total Expenses | £18,225 | £18,277 | £18,340 | £18,405 | £18,471 | £91,719 |
| Profit Before Tax | £2,307 | £2,665 | £3,126 | £3,598 | £4,082 | £15,778 |
| Profit After Tax | £1,869 | £2,159 | £2,532 | £2,914 | £3,307 | £12,780 |
| Change In Property Value | £11,850 | £12,206 | £20,953 | £26,400 | £27,985 | £99,393 |
| Net Return | £13,719 | £14,364 | £23,485 | £29,315 | £31,291 | £112,174 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 10% | 16% | 20% | 22% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change