Flat
FK2
1 bed
1 bath
Grahams Road, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£25,090First YearProfit From Rental Income
£-6,717
↘ -27%After 5 Years
Change In Property Value
£18,369
↗ 25%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,864 | £3,941 | £4,040 | £4,141 | £4,244 | £20,230 |
| Total Expenses | £5,283 | £5,336 | £5,389 | £5,443 | £5,496 | £26,948 |
| Profit Before Tax | £-1,419 | £-1,395 | £-1,349 | £-1,302 | £-1,252 | £-6,717 |
| Profit After Tax | £-1,419 | £-1,395 | £-1,349 | £-1,302 | £-1,252 | £-6,717 |
| Change In Property Value | £2,190 | £2,256 | £3,872 | £4,879 | £5,172 | £18,369 |
| Net Return | £771 | £861 | £2,523 | £3,577 | £3,920 | £11,651 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change