Your Rental Return
Net Yield
3.8%
after all costs, before tax
Income
Annual Gross Rent€21,600
Less Vacancy-€831
Effective Rental Income€20,769
Costs
Mortgage Repayments€16,800
Insurance€500
Management€0
Repairs & Maintenance€1,200
RTB + LPT + Other€940
Total Annual Costs€19,440
Returns
Gross Yield6.2%
Net Yield (before tax)3.8%
Cash Flow (before tax)€1,329
Estimated Tax on Profit-€691
Net Annual Profit€638
Net Monthly Profit€53/mo
Yield QualityModerate
Irish average gross yield is ~5-6% nationally