Terraced
FK3
4 beds
2 baths
Dundas Street, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£37,960First YearProfit From Rental Income
£15,254
↗ 40%After 5 Years
Change In Property Value
£30,904
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,568 | £8,739 | £8,958 | £9,182 | £43,847 |
| Total Expenses | £4,944 | £4,973 | £5,000 | £5,033 | £5,066 | £25,015 |
| Profit Before Tax | £3,456 | £3,595 | £3,739 | £3,925 | £4,116 | £18,832 |
| Profit After Tax | £2,800 | £2,912 | £3,029 | £3,179 | £3,334 | £15,254 |
| Change In Property Value | £3,360 | £5,768 | £7,268 | £7,704 | £6,805 | £30,904 |
| Net Return | £6,160 | £8,680 | £10,296 | £10,883 | £10,139 | £46,158 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change