Terraced
FK4
3 beds
1 bath
22 Skene Street, Bonnybridge, Stirlingshire FK4
Scotland, Scotland · FK4
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£7,155
↗ 16%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,888 | £7,026 | £7,166 | £7,345 | £7,529 | £35,955 |
| Total Expenses | £5,372 | £5,398 | £5,422 | £5,451 | £5,480 | £27,122 |
| Profit Before Tax | £1,516 | £1,628 | £1,744 | £1,895 | £2,050 | £8,833 |
| Profit After Tax | £1,228 | £1,319 | £1,413 | £1,535 | £1,660 | £7,155 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £5,128 | £8,014 | £9,848 | £10,477 | £9,559 | £43,026 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change