Flat
FK1
0 beds
0 baths
Afton Plot 2, Candie FK1
Scotland, Scotland · FK1
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£2,971
↗ 5%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,484 | £8,654 | £8,827 | £9,047 | £9,274 | £44,285 |
| Total Expenses | £7,996 | £8,063 | £8,122 | £8,186 | £8,251 | £40,618 |
| Profit Before Tax | £488 | £590 | £705 | £862 | £1,023 | £3,668 |
| Profit After Tax | £395 | £478 | £571 | £698 | £828 | £2,971 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £5,195 | £8,718 | £10,954 | £11,703 | £10,550 | £47,120 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change