Flat
FK1
4 beds
2 baths
Mayfield Mews, Falkirk FK1
Scotland, Scotland · FK1
View property listing
Initial Investment
£174,300First YearProfit From Rental Income
£24,735
↗ 14%After 5 Years
Change In Property Value
£128,308
↗ 28%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,648 | £25,141 | £25,644 | £26,285 | £26,942 | £128,660 |
| Total Expenses | £19,426 | £19,525 | £19,617 | £19,723 | £19,831 | £98,122 |
| Profit Before Tax | £5,222 | £5,615 | £6,027 | £6,562 | £7,111 | £30,537 |
| Profit After Tax | £4,230 | £4,549 | £4,882 | £5,315 | £5,760 | £24,735 |
| Change In Property Value | £13,950 | £23,948 | £30,174 | £31,984 | £28,253 | £128,308 |
| Net Return | £18,180 | £28,496 | £35,056 | £37,300 | £34,013 | £153,044 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 20% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change