Terraced FK6 3 beds 2 baths

Rose Terrace, Denny FK6

Scotland, Scotland · FK6

Initial Investment

First Year

£50,597First Year

Profit From Rental Income

After 5 Years

£8,568

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£41,388

↗ 28%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,944	£8,103	£8,265	£8,472	£8,683	£41,467
Total Expenses	£6,120	£6,149	£6,175	£6,206	£6,238	£30,889
Profit Before Tax	£1,824	£1,954	£2,090	£2,265	£2,445	£10,577
Profit After Tax	£1,477	£1,583	£1,693	£1,835	£1,980	£8,568
Change In Property Value	£4,500	£7,725	£9,733	£10,317	£9,113	£41,388
Net Return	£5,977	£9,307	£11,426	£12,152	£11,094	£49,956
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	23%	24%	22%	99%

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