Flat
FK2
1 bed
1 bath
Cameron Place, Carron FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£24,098First YearProfit From Rental Income
£-4,290
↘ -18%After 5 Years
Change In Property Value
£19,314
↗ 28%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,708 | £3,782 | £3,858 | £3,954 | £4,053 | £19,355 |
| Total Expenses | £4,623 | £4,680 | £4,729 | £4,780 | £4,833 | £23,645 |
| Profit Before Tax | £-915 | £-898 | £-871 | £-826 | £-780 | £-4,290 |
| Profit After Tax | £-915 | £-898 | £-871 | £-826 | £-780 | £-4,290 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,814 | £4,253 | £19,314 |
| Net Return | £1,185 | £2,707 | £3,671 | £3,988 | £3,473 | £15,024 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 14% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change