Flat
FK3
1 bed
1 bath
Paris Street, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£24,098First YearProfit From Rental Income
£2,370
↗ 10%After 5 Years
Change In Property Value
£19,314
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,244 | £5,349 | £5,456 | £5,592 | £5,732 | £27,373 |
| Total Expenses | £4,776 | £4,837 | £4,889 | £4,944 | £5,001 | £24,447 |
| Profit Before Tax | £468 | £512 | £567 | £648 | £731 | £2,926 |
| Profit After Tax | £379 | £415 | £459 | £525 | £592 | £2,370 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,814 | £4,253 | £19,314 |
| Net Return | £2,479 | £4,019 | £5,001 | £5,339 | £4,845 | £21,684 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change