Flat
FK3
2 beds
1 bath
Kelvin Street, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£6,281
↗ 19%After 5 Years
Change In Property Value
£26,214
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,128 | £7,271 | £7,416 | £7,601 | £7,791 | £37,207 |
| Total Expenses | £5,769 | £5,834 | £5,889 | £5,950 | £6,011 | £29,453 |
| Profit Before Tax | £1,359 | £1,437 | £1,527 | £1,652 | £1,780 | £7,754 |
| Profit After Tax | £1,100 | £1,164 | £1,237 | £1,338 | £1,442 | £6,281 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £3,950 | £6,056 | £7,401 | £7,872 | £7,214 | £32,494 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change