Flat FK3 1 bed 1 bath

Strowan Square, Grangemouth FK3

Scotland, Scotland · FK3

Initial Investment

First Year

£22,450First Year

Profit From Rental Income

After 5 Years

£-393

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£16,356

↗ 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	£4,872	£4,969	£5,094	£5,221	£5,352	£25,508
Total Expenses	£5,066	£5,122	£5,177	£5,234	£5,290	£25,888
Profit Before Tax	£-194	£-152	£-84	£-13	£62	£-381
Profit After Tax	£-194	£-152	£-84	£-13	£50	£-393
Change In Property Value	£1,950	£2,009	£3,448	£4,344	£4,605	£16,356
Net Return	£1,756	£1,856	£3,364	£4,332	£4,655	£15,963
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	8%	8%	15%	19%	21%	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