Flat
FK5
2 beds
1 bath
Main Street, Larbert FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£30,040First YearProfit From Rental Income
£-2,677
↘ -9%After 5 Years
Change In Property Value
£24,282
↗ 28%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,668 | £4,761 | £4,857 | £4,978 | £5,102 | £24,366 |
| Total Expenses | £5,298 | £5,358 | £5,408 | £5,462 | £5,517 | £27,043 |
| Profit Before Tax | £-630 | £-596 | £-551 | £-484 | £-415 | £-2,677 |
| Profit After Tax | £-630 | £-596 | £-551 | £-484 | £-415 | £-2,677 |
| Change In Property Value | £2,640 | £4,532 | £5,710 | £6,053 | £5,347 | £24,282 |
| Net Return | £2,010 | £3,936 | £5,159 | £5,569 | £4,932 | £21,605 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 16% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change