Flat
FK2
2 beds
1 bath
Longdales Avenue, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£292,550First YearProfit From Rental Income
£44,336
↗ 15%After 5 Years
Change In Property Value
£204,190
↗ 28%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,216 | £40,000 | £40,800 | £41,820 | £42,866 | £204,703 |
| Total Expenses | £29,731 | £29,860 | £29,981 | £30,124 | £30,272 | £149,967 |
| Profit Before Tax | £9,485 | £10,141 | £10,820 | £11,696 | £12,594 | £54,736 |
| Profit After Tax | £7,683 | £8,214 | £8,764 | £9,474 | £10,201 | £44,336 |
| Change In Property Value | £22,200 | £38,110 | £48,019 | £50,900 | £44,961 | £204,190 |
| Net Return | £29,883 | £46,324 | £56,783 | £60,373 | £55,163 | £248,526 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 10% | 16% | 19% | 21% | 19% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change