Flat
FK2
2 beds
2 baths
Thornbridge Road, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-5,288
↘ -16%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,304 | £5,410 | £5,545 | £5,684 | £5,826 | £27,769 |
| Total Expenses | £6,498 | £6,555 | £6,611 | £6,669 | £6,726 | £33,058 |
| Profit Before Tax | £-1,194 | £-1,144 | £-1,066 | £-985 | £-900 | £-5,288 |
| Profit After Tax | £-1,194 | £-1,144 | £-1,066 | £-985 | £-900 | £-5,288 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £1,806 | £1,946 | £4,239 | £5,699 | £6,185 | £19,875 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 6% | 12% | 17% | 18% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change