Flat
FK3
2 beds
1 bath
Bo'ness Road, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£30,370First YearProfit From Rental Income
£2,705
↗ 9%After 5 Years
Change In Property Value
£22,395
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,672 | £6,805 | £6,976 | £7,150 | £7,329 | £34,932 |
| Total Expenses | £6,198 | £6,258 | £6,318 | £6,379 | £6,439 | £31,592 |
| Profit Before Tax | £474 | £548 | £658 | £771 | £889 | £3,340 |
| Profit After Tax | £384 | £444 | £533 | £625 | £720 | £2,705 |
| Change In Property Value | £2,670 | £2,750 | £4,721 | £5,948 | £6,305 | £22,395 |
| Net Return | £3,054 | £3,194 | £5,254 | £6,573 | £7,026 | £25,100 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change