Semi Detached
KY11
1 bed
1 bath
Main Road, North Queensferry, Inverkeithing KY11
Initial Investment
£90,775First YearProfit From Rental Income
£-32,374
↘ -36%After 5 Years
Change In Property Value
£51,047
↗ 28%After 5 Years
Return On Investment
21%
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 | £6,452 | £6,465 | £6,475 | £6,486 | £6,496 | £32,374 |
| Profit Before Tax | £-6,452 | £-6,465 | £-6,475 | £-6,486 | £-6,496 | £-32,374 |
| Profit After Tax | £-6,452 | £-6,465 | £-6,475 | £-6,486 | £-6,496 | £-32,374 |
| Change In Property Value | £5,550 | £9,528 | £12,005 | £12,725 | £11,240 | £51,047 |
| Net Return | £-902 | £3,063 | £5,530 | £6,239 | £4,744 | £18,673 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change