Flat FK2 1 bed 1 bath

Heritage Drive, Carron FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£27,398First Year

Profit From Rental Income

After 5 Years

£-3,418

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£22,073

↗ 28%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,236	£4,321	£4,407	£4,517	£4,630	£22,111
Total Expenses	£4,997	£5,056	£5,106	£5,158	£5,212	£25,530
Profit Before Tax	£-761	£-735	£-698	£-641	£-582	£-3,418
Profit After Tax	£-761	£-735	£-698	£-641	£-582	£-3,418
Change In Property Value	£2,400	£4,120	£5,191	£5,502	£4,860	£22,073
Net Return	£1,638	£3,385	£4,492	£4,861	£4,278	£18,655
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	6%	12%	16%	18%	16%	68%

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