Flat FK2 2 beds 1 bath

Longdales Avenue, Falkirk FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£292,550First Year

Profit From Rental Income

After 5 Years

£22,312

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£186,205

↗ 25%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,216	£40,000	£41,000	£42,025	£43,076	£205,318
Total Expenses	£35,281	£35,406	£35,548	£35,695	£35,843	£177,773
Profit Before Tax	£3,935	£4,595	£5,452	£6,330	£7,233	£27,545
Profit After Tax	£3,187	£3,722	£4,416	£5,128	£5,859	£22,312
Change In Property Value	£22,200	£22,866	£39,253	£49,459	£52,427	£186,205
Net Return	£25,387	£26,588	£43,669	£54,587	£58,286	£208,517
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	15%	19%	20%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change