Flat
KA3
2 beds
0 baths
4, Ardbeg Avenue, Kilmarnock KA32Ar KA3
Scotland, Scotland · KA3
View property listing
Initial Investment
£9,910First YearProfit From Rental Income
£-7,295
↘ -74%After 5 Years
Change In Property Value
£7,450
↗ 28%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,596 | £1,628 | £1,660 | £1,702 | £1,745 | £8,331 |
| Total Expenses | £3,028 | £3,082 | £3,126 | £3,172 | £3,219 | £15,626 |
| Profit Before Tax | £-1,432 | £-1,454 | £-1,465 | £-1,470 | £-1,474 | £-7,295 |
| Profit After Tax | £-1,432 | £-1,454 | £-1,465 | £-1,470 | £-1,474 | £-7,295 |
| Change In Property Value | £810 | £1,391 | £1,752 | £1,857 | £1,640 | £7,450 |
| Net Return | £-622 | £-63 | £287 | £387 | £166 | £155 |
| Return From Rental Income (%) | -14% | -15% | -15% | -15% | -15% | -74% |
| Total Net Return (%) | -6% | -1% | 3% | 4% | 2% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change