Flat
KA25
2 beds
1 bath
Dalry Road, Kilbirnie KA25
Initial Investment
£29,797First YearProfit From Rental Income
£-20,101
↘ -67%After 5 Years
Change In Property Value
£16,555
↗ 28%After 5 Years
Return On Investment
-12%
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 | £3,930 | £3,980 | £4,021 | £4,063 | £4,106 | £20,101 |
| Profit Before Tax | £-3,930 | £-3,980 | £-4,021 | £-4,063 | £-4,106 | £-20,101 |
| Profit After Tax | £-3,930 | £-3,980 | £-4,021 | £-4,063 | £-4,106 | £-20,101 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,645 | £16,555 |
| Net Return | £-2,130 | £-891 | £-128 | £63 | £-461 | £-3,546 |
| Return From Rental Income (%) | -13% | -13% | -13% | -14% | -14% | -67% |
| Total Net Return (%) | -7% | -3% | 0% | 0% | -2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change