Flat
FK2
2 beds
1 bath
Main Street, Bainsford, Falkirk, Stirlingshire FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£23,110First YearProfit From Rental Income
£-6,997
↘ -30%After 5 Years
Change In Property Value
£16,859
↗ 25%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,552 | £3,623 | £3,714 | £3,806 | £3,902 | £18,597 |
| Total Expenses | £5,013 | £5,067 | £5,119 | £5,172 | £5,224 | £25,594 |
| Profit Before Tax | £-1,461 | £-1,443 | £-1,405 | £-1,365 | £-1,322 | £-6,997 |
| Profit After Tax | £-1,461 | £-1,443 | £-1,405 | £-1,365 | £-1,322 | £-6,997 |
| Change In Property Value | £2,010 | £2,070 | £3,554 | £4,478 | £4,747 | £16,859 |
| Net Return | £549 | £627 | £2,149 | £3,113 | £3,424 | £9,862 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 15% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change