Flat
FK3
2 beds
1 bath
Bo'ness Road, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£30,370First YearProfit From Rental Income
£5,327
↗ 18%After 5 Years
Change In Property Value
£24,558
↗ 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 | £6,672 | £6,805 | £6,942 | £7,115 | £7,293 | £34,827 |
| Total Expenses | £5,531 | £5,594 | £5,649 | £5,708 | £5,768 | £28,250 |
| Profit Before Tax | £1,141 | £1,211 | £1,293 | £1,407 | £1,525 | £6,577 |
| Profit After Tax | £924 | £981 | £1,047 | £1,140 | £1,235 | £5,327 |
| Change In Property Value | £2,670 | £4,584 | £5,775 | £6,122 | £5,408 | £24,558 |
| Net Return | £3,594 | £5,565 | £6,822 | £7,262 | £6,642 | £29,885 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 18% | 22% | 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