Flat FK2 3 beds 1 bath

Canavan Court, Falkirk FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£-4,280

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,360	£6,487	£6,649	£6,816	£6,986	£33,298
Total Expenses	£7,397	£7,456	£7,515	£7,575	£7,635	£37,578
Profit Before Tax	£-1,037	£-969	£-866	£-760	£-649	£-4,280
Profit After Tax	£-1,037	£-969	£-866	£-760	£-649	£-4,280
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£2,563	£2,739	£5,500	£7,261	£7,853	£25,916
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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