Flat FK1 2 beds 1 bath

The Hedges, Camelon, Falkirk FK1

Scotland, Scotland · FK1

Initial Investment

First Year

£22,448First Year

Profit From Rental Income

After 5 Years

£-7,108

↘ -32%After 5 Years

Change In Property Value

After 5 Years

£16,355

↗ 25%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,444	£3,513	£3,601	£3,691	£3,783	£18,031
Total Expenses	£4,923	£4,976	£5,028	£5,081	£5,132	£25,140
Profit Before Tax	£-1,479	£-1,463	£-1,427	£-1,390	£-1,349	£-7,108
Profit After Tax	£-1,479	£-1,463	£-1,427	£-1,390	£-1,349	£-7,108
Change In Property Value	£1,950	£2,008	£3,448	£4,344	£4,605	£16,355
Net Return	£471	£545	£2,021	£2,954	£3,255	£9,246
Return From Rental Income (%)	-7%	-7%	-6%	-6%	-6%	-32%
Total Net Return (%)	2%	2%	9%	13%	15%	41%

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