Flat
KA6
2 beds
1 bath
Goodwin Drive, Annbank KA6
Scotland, Scotland · KA6
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-2,656
↘ -11%After 5 Years
Change In Property Value
£19,315
↗ 28%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,056 | £4,137 | £4,220 | £4,325 | £4,433 | £21,172 |
| Total Expenses | £4,658 | £4,716 | £4,765 | £4,818 | £4,871 | £23,828 |
| Profit Before Tax | £-602 | £-579 | £-545 | £-492 | £-438 | £-2,656 |
| Profit After Tax | £-602 | £-579 | £-545 | £-492 | £-438 | £-2,656 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,815 | £4,253 | £19,315 |
| Net Return | £1,498 | £3,026 | £3,997 | £4,323 | £3,816 | £16,659 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change