Terraced
FK3
3 beds
1 bath
Earn Court, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£53,750First YearProfit From Rental Income
£22,554
↗ 42%After 5 Years
Change In Property Value
£43,873
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,928 | £12,167 | £12,410 | £12,720 | £13,038 | £62,263 |
| Total Expenses | £6,809 | £6,845 | £6,880 | £6,921 | £6,964 | £34,418 |
| Profit Before Tax | £5,119 | £5,322 | £5,530 | £5,799 | £6,075 | £27,845 |
| Profit After Tax | £4,147 | £4,310 | £4,480 | £4,697 | £4,920 | £22,554 |
| Change In Property Value | £4,770 | £8,189 | £10,318 | £10,937 | £9,661 | £43,873 |
| Net Return | £8,917 | £12,499 | £14,797 | £15,634 | £14,581 | £66,428 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 17% | 23% | 28% | 29% | 27% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change