Flat
FK1
1 bed
1 bath
Rosebank Avenue, Falkirk FK1
Scotland, Scotland · FK1
View property listing
Initial Investment
£30,698First YearProfit From Rental Income
£-5,848
↘ -19%After 5 Years
Change In Property Value
£22,645
↗ 25%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,764 | £4,859 | £4,981 | £5,105 | £5,233 | £24,942 |
| Total Expenses | £6,047 | £6,102 | £6,158 | £6,214 | £6,269 | £30,790 |
| Profit Before Tax | £-1,283 | £-1,243 | £-1,177 | £-1,109 | £-1,036 | £-5,848 |
| Profit After Tax | £-1,283 | £-1,243 | £-1,177 | £-1,109 | £-1,036 | £-5,848 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,645 |
| Net Return | £1,417 | £1,538 | £3,597 | £4,906 | £5,339 | £16,797 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 17% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change