Terraced
FK2
0 beds
0 baths
Jeffrey Terrace, 10.68 Acre Woodland, Polmont, Falkirk FK20Ra FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£1,813
↗ 9%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,916 | £2,974 | £3,034 | £3,110 | £3,187 | £15,221 |
| Total Expenses | £2,561 | £2,580 | £2,596 | £2,614 | £2,632 | £12,983 |
| Profit Before Tax | £355 | £395 | £438 | £496 | £555 | £2,239 |
| Profit After Tax | £287 | £320 | £355 | £402 | £450 | £1,813 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £1,937 | £3,152 | £3,924 | £4,185 | £3,791 | £16,990 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change