Flat
EH51
0 beds
0 baths
Glenburn Way, Bo'ness EH51
Scotland, Scotland · EH51
View property listing
Initial Investment
£7,600First YearProfit From Rental Income
£-10,340
↘ -136%After 5 Years
Change In Property Value
£5,033
↗ 25%After 5 Years
Return On Investment
-70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £864 | £881 | £903 | £926 | £949 | £4,524 |
| Total Expenses | £2,880 | £2,928 | £2,973 | £3,019 | £3,064 | £14,863 |
| Profit Before Tax | £-2,016 | £-2,046 | £-2,069 | £-2,093 | £-2,115 | £-10,340 |
| Profit After Tax | £-2,016 | £-2,046 | £-2,069 | £-2,093 | £-2,115 | £-10,340 |
| Change In Property Value | £600 | £618 | £1,061 | £1,337 | £1,417 | £5,033 |
| Net Return | £-1,416 | £-1,428 | £-1,009 | £-756 | £-698 | £-5,307 |
| Return From Rental Income (%) | -27% | -27% | -27% | -28% | -28% | -136% |
| Total Net Return (%) | -19% | -19% | -13% | -10% | -9% | -70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change