Flat
KY12
2 beds
1 bath
Dewar Street, Dunfermline KY12
Initial Investment
£82,100First YearProfit From Rental Income
£-37,476
↘ -46%After 5 Years
Change In Property Value
£46,357
↗ 28%After 5 Years
Return On Investment
11%
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 | £7,405 | £7,455 | £7,496 | £7,538 | £7,581 | £37,476 |
| Profit Before Tax | £-7,405 | £-7,455 | £-7,496 | £-7,538 | £-7,581 | £-37,476 |
| Profit After Tax | £-7,405 | £-7,455 | £-7,496 | £-7,538 | £-7,581 | £-37,476 |
| Change In Property Value | £5,040 | £8,652 | £10,902 | £11,556 | £10,207 | £46,357 |
| Net Return | £-2,365 | £1,197 | £3,405 | £4,017 | £2,627 | £8,880 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change