Flat FK5 2 beds 1 bath

Ashcroft House, Falkirk Road, Larbert FK5

Scotland, Scotland · FK5

Initial Investment

First Year

£38,620First Year

Profit From Rental Income

After 5 Years

£-396

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£31,456

↗ 28%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,048	£6,169	£6,292	£6,450	£6,611	£31,570
Total Expenses	£6,273	£6,335	£6,388	£6,446	£6,505	£31,946
Profit Before Tax	£-225	£-166	£-96	£4	£106	£-376
Profit After Tax	£-225	£-166	£-96	£4	£86	£-396
Change In Property Value	£3,420	£5,871	£7,397	£7,841	£6,926	£31,456
Net Return	£3,195	£5,705	£7,302	£7,845	£7,013	£31,060
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	8%	15%	19%	20%	18%	80%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change