Terraced
FK2
2 beds
1 bath
Castle Avenue, Carronshore FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£46,540First YearProfit From Rental Income
£7,756
↗ 17%After 5 Years
Change In Property Value
£38,079
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,320 | £7,466 | £7,616 | £7,806 | £8,001 | £38,210 |
| Total Expenses | £5,672 | £5,699 | £5,724 | £5,754 | £5,784 | £28,634 |
| Profit Before Tax | £1,648 | £1,767 | £1,891 | £2,052 | £2,217 | £9,575 |
| Profit After Tax | £1,335 | £1,431 | £1,532 | £1,662 | £1,796 | £7,756 |
| Change In Property Value | £4,140 | £7,107 | £8,955 | £9,492 | £8,385 | £38,079 |
| Net Return | £5,475 | £8,538 | £10,487 | £11,154 | £10,181 | £45,835 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 18% | 23% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change