Flat
FK2
2 beds
2 baths
Thornbridge Road, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-1,619
↘ -5%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,304 | £5,410 | £5,518 | £5,656 | £5,798 | £27,686 |
| Total Expenses | £5,748 | £5,809 | £5,860 | £5,916 | £5,973 | £29,305 |
| Profit Before Tax | £-444 | £-398 | £-342 | £-260 | £-175 | £-1,619 |
| Profit After Tax | £-444 | £-398 | £-342 | £-260 | £-175 | £-1,619 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £2,556 | £4,752 | £6,147 | £6,619 | £5,901 | £25,974 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change