Flat
FK3
2 beds
1 bath
Poplar Street, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£3,943
↗ 14%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,120 | £6,242 | £6,398 | £6,558 | £31,319 |
| Total Expenses | £5,174 | £5,236 | £5,289 | £5,347 | £5,405 | £26,451 |
| Profit Before Tax | £826 | £884 | £953 | £1,052 | £1,153 | £4,868 |
| Profit After Tax | £669 | £716 | £772 | £852 | £934 | £3,943 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £3,069 | £4,836 | £5,963 | £6,355 | £5,795 | £26,018 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 21% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change