Flat FK2 2 beds 1 bath

Victoria Road, Falkirk FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£22,120First Year

Profit From Rental Income

After 5 Years

£-4,791

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£17,660

↗ 28%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,396	£3,464	£3,533	£3,622	£3,712	£17,727
Total Expenses	£4,399	£4,456	£4,504	£4,554	£4,606	£22,518
Profit Before Tax	£-1,003	£-992	£-970	£-933	£-894	£-4,791
Profit After Tax	£-1,003	£-992	£-970	£-933	£-894	£-4,791
Change In Property Value	£1,920	£3,296	£4,153	£4,402	£3,889	£17,660
Net Return	£917	£2,304	£3,183	£3,469	£2,995	£12,868
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-22%
Total Net Return (%)	4%	10%	14%	16%	14%	58%

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