Detached TD6 2 beds 1 bath

Osmond Cottage, Smiths Road, Melrose TD6

Scotland, Scotland · TD6

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£8,418

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

87%

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	£10,548	£10,759	£11,028	£11,304	£11,586	£55,225
Total Expenses	£8,895	£8,927	£8,965	£9,003	£9,042	£44,833
Profit Before Tax	£1,653	£1,832	£2,063	£2,300	£2,544	£10,392
Profit After Tax	£1,339	£1,484	£1,671	£1,863	£2,061	£8,418
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£6,889	£7,200	£11,484	£14,228	£15,167	£54,969
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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