Detached KY3 3 beds 1 bath

Grange Road, Burntisland KY3

Scotland, Scotland · KY3

Initial Investment

First Year

£89,400First Year

Profit From Rental Income

After 5 Years

£18,435

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£71,742

↗ 28%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,590	£14,882	£15,254	£15,635	£74,665
Total Expenses	£10,296	£10,337	£10,376	£10,424	£10,473	£51,906
Profit Before Tax	£4,008	£4,253	£4,505	£4,830	£5,162	£22,759
Profit After Tax	£3,247	£3,445	£3,649	£3,912	£4,182	£18,435
Change In Property Value	£7,800	£13,390	£16,871	£17,884	£15,797	£71,742
Net Return	£11,047	£16,835	£20,521	£21,796	£19,979	£90,177
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	24%	22%	101%

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