Flat
FK2
1 bed
1 bath
Heritage Drive, Carron FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£27,398First YearProfit From Rental Income
£-6,352
↘ -23%After 5 Years
Change In Property Value
£20,129
↗ 25%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,236 | £4,321 | £4,429 | £4,539 | £4,653 | £22,178 |
| Total Expenses | £5,597 | £5,652 | £5,706 | £5,761 | £5,815 | £28,530 |
| Profit Before Tax | £-1,361 | £-1,331 | £-1,277 | £-1,221 | £-1,162 | £-6,352 |
| Profit After Tax | £-1,361 | £-1,331 | £-1,277 | £-1,221 | £-1,162 | £-6,352 |
| Change In Property Value | £2,400 | £2,472 | £4,243 | £5,347 | £5,667 | £20,129 |
| Net Return | £1,038 | £1,141 | £2,966 | £4,125 | £4,506 | £13,777 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 16% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change