Flat
FK1
1 bed
1 bath
Oswald Street, Falkirk FK1
Scotland, Scotland · FK1
View property listing
Initial Investment
£20,798First YearProfit From Rental Income
£-5,162
↘ -25%After 5 Years
Change In Property Value
£16,555
↗ 28%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,180 | £3,244 | £3,308 | £3,391 | £3,476 | £16,599 |
| Total Expenses | £4,248 | £4,305 | £4,352 | £4,402 | £4,453 | £21,761 |
| Profit Before Tax | £-1,068 | £-1,061 | £-1,044 | £-1,011 | £-977 | £-5,162 |
| Profit After Tax | £-1,068 | £-1,061 | £-1,044 | £-1,011 | £-977 | £-5,162 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,645 | £16,555 |
| Net Return | £732 | £2,029 | £2,849 | £3,116 | £2,668 | £11,393 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 4% | 10% | 14% | 15% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change