Flat
FK2
1 bed
1 bath
Grahams Road, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£24,760First YearProfit From Rental Income
£-4,105
↘ -17%After 5 Years
Change In Property Value
£19,867
↗ 28%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,816 | £3,892 | £3,970 | £4,069 | £4,171 | £19,919 |
| Total Expenses | £4,698 | £4,756 | £4,805 | £4,856 | £4,909 | £24,024 |
| Profit Before Tax | £-882 | £-864 | £-834 | £-787 | £-738 | £-4,105 |
| Profit After Tax | £-882 | £-864 | £-834 | £-787 | £-738 | £-4,105 |
| Change In Property Value | £2,160 | £3,708 | £4,672 | £4,952 | £4,375 | £19,867 |
| Net Return | £1,278 | £2,844 | £3,838 | £4,165 | £3,637 | £15,762 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change