Flat FK2 1 bed 1 bath

Cameron Place, Carron FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£24,098First Year

Profit From Rental Income

After 5 Years

£-6,856

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£17,613

↗ 25%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,708	£3,782	£3,877	£3,974	£4,073	£19,413
Total Expenses	£5,148	£5,201	£5,254	£5,307	£5,360	£26,270
Profit Before Tax	£-1,440	£-1,419	£-1,377	£-1,334	£-1,287	£-6,856
Profit After Tax	£-1,440	£-1,419	£-1,377	£-1,334	£-1,287	£-6,856
Change In Property Value	£2,100	£2,163	£3,713	£4,678	£4,959	£17,613
Net Return	£660	£744	£2,336	£3,345	£3,672	£10,756
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	3%	3%	10%	14%	15%	45%

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