Flat KA8 2 beds 1 bath

Marchfield Quadrant, Ayr KA8

Scotland, Scotland · KA8

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£1,407

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£24,834

↗ 28%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,790	£5,905	£6,053	£6,204	£29,628
Total Expenses	£5,463	£5,525	£5,577	£5,634	£5,692	£27,891
Profit Before Tax	£213	£265	£328	£419	£513	£1,737
Profit After Tax	£172	£215	£266	£339	£415	£1,407
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£2,872	£4,850	£6,106	£6,530	£5,883	£26,241
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	21%	19%	85%

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