Flat
FK6
2 beds
1 bath
Lochhead Avenue, Denny FK6
Scotland, Scotland · FK6
View property listing
Initial Investment
£34,990First YearProfit From Rental Income
£-1,369
↘ -4%After 5 Years
Change In Property Value
£28,421
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,460 | £5,569 | £5,681 | £5,823 | £5,968 | £28,501 |
| Total Expenses | £5,860 | £5,921 | £5,973 | £6,029 | £6,086 | £29,869 |
| Profit Before Tax | £-400 | £-352 | £-292 | £-207 | £-118 | £-1,369 |
| Profit After Tax | £-400 | £-352 | £-292 | £-207 | £-118 | £-1,369 |
| Change In Property Value | £3,090 | £5,305 | £6,684 | £7,085 | £6,258 | £28,421 |
| Net Return | £2,690 | £4,953 | £6,391 | £6,878 | £6,140 | £27,052 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 18% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change