Flat
FK2
1 bed
1 bath
Mary Street, Lauriston FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£25,748First YearProfit From Rental Income
£-6,604
↘ -26%After 5 Years
Change In Property Value
£18,871
↗ 25%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,972 | £4,051 | £4,153 | £4,257 | £4,363 | £20,796 |
| Total Expenses | £5,373 | £5,427 | £5,480 | £5,534 | £5,587 | £27,400 |
| Profit Before Tax | £-1,401 | £-1,375 | £-1,327 | £-1,277 | £-1,224 | £-6,604 |
| Profit After Tax | £-1,401 | £-1,375 | £-1,327 | £-1,277 | £-1,224 | £-6,604 |
| Change In Property Value | £2,250 | £2,317 | £3,978 | £5,012 | £5,313 | £18,871 |
| Net Return | £849 | £942 | £2,651 | £3,735 | £4,089 | £12,267 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 16% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change