Flat
KA20
2 beds
1 bath
Morrison Avenue, Stevenston KA20
Initial Investment
£22,600First YearProfit From Rental Income
£-17,689
↘ -78%After 5 Years
Change In Property Value
£12,417
↗ 28%After 5 Years
Return On Investment
-23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £3,448 | £3,498 | £3,539 | £3,581 | £3,623 | £17,689 |
| Profit Before Tax | £-3,448 | £-3,498 | £-3,539 | £-3,581 | £-3,623 | £-17,689 |
| Profit After Tax | £-3,448 | £-3,498 | £-3,539 | £-3,581 | £-3,623 | £-17,689 |
| Change In Property Value | £1,350 | £2,318 | £2,920 | £3,095 | £2,734 | £12,417 |
| Net Return | £-2,098 | £-1,180 | £-619 | £-485 | £-889 | £-5,272 |
| Return From Rental Income (%) | -15% | -15% | -16% | -16% | -16% | -78% |
| Total Net Return (%) | -9% | -5% | -3% | -2% | -4% | -23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change