Flat FK2 2 beds 1 bath

Ward Avenue, Redding FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£30,370First Year

Profit From Rental Income

After 5 Years

£-5,877

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£22,395

↗ 25%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,716	£4,810	£4,931	£5,054	£5,180	£24,691
Total Expenses	£6,003	£6,058	£6,113	£6,169	£6,225	£30,568
Profit Before Tax	£-1,287	£-1,248	£-1,183	£-1,115	£-1,044	£-5,877
Profit After Tax	£-1,287	£-1,248	£-1,183	£-1,115	£-1,044	£-5,877
Change In Property Value	£2,670	£2,750	£4,721	£5,948	£6,305	£22,395
Net Return	£1,383	£1,502	£3,538	£4,833	£5,261	£16,518
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	5%	5%	12%	16%	17%	54%

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