Terraced FK3 4 beds 2 baths

Dundas Street, Grangemouth FK3

Scotland, Scotland · FK3

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£11,721

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,256	£8,421	£8,632	£8,847	£9,069	£43,225
Total Expenses	£5,690	£5,718	£5,750	£5,782	£5,815	£28,755
Profit Before Tax	£2,566	£2,703	£2,882	£3,065	£3,254	£14,470
Profit After Tax	£2,079	£2,190	£2,334	£2,483	£2,635	£11,721
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£5,379	£5,589	£8,169	£9,835	£10,429	£39,400
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	15%	22%	26%	28%	106%

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