Flat
FK1
3 beds
1 bath
Sunnyside Street, Camelon FK1
Scotland, Scotland · FK1
View property listing
Initial Investment
£28,720First YearProfit From Rental Income
£-6,129
↘ -21%After 5 Years
Change In Property Value
£21,137
↗ 25%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,452 | £4,541 | £4,655 | £4,771 | £4,890 | £23,309 |
| Total Expenses | £5,778 | £5,833 | £5,887 | £5,943 | £5,997 | £29,438 |
| Profit Before Tax | £-1,326 | £-1,292 | £-1,233 | £-1,172 | £-1,107 | £-6,129 |
| Profit After Tax | £-1,326 | £-1,292 | £-1,233 | £-1,172 | £-1,107 | £-6,129 |
| Change In Property Value | £2,520 | £2,596 | £4,456 | £5,614 | £5,951 | £21,137 |
| Net Return | £1,194 | £1,304 | £3,223 | £4,443 | £4,844 | £15,008 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 17% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change