Flat FK2 1 bed 1 bath

Glamis Gardens, Polmont FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£27,070First Year

Profit From Rental Income

After 5 Years

£-3,484

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£21,799

↗ 28%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,188	£4,272	£4,357	£4,466	£4,578	£21,861
Total Expenses	£4,961	£5,019	£5,069	£5,121	£5,175	£25,345
Profit Before Tax	£-773	£-747	£-711	£-655	£-597	£-3,484
Profit After Tax	£-773	£-747	£-711	£-655	£-597	£-3,484
Change In Property Value	£2,370	£4,069	£5,126	£5,434	£4,800	£21,799
Net Return	£1,597	£3,321	£4,415	£4,779	£4,203	£18,315
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	6%	12%	16%	18%	16%	68%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change