Flat
FK5
2 beds
1 bath
Ashcroft House, Falkirk Road, Larbert FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£38,620First YearProfit From Rental Income
£-4,560
↘ -12%After 5 Years
Change In Property Value
£28,686
↗ 25%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,048 | £6,169 | £6,323 | £6,481 | £6,643 | £31,665 |
| Total Expenses | £7,128 | £7,186 | £7,244 | £7,304 | £7,363 | £36,224 |
| Profit Before Tax | £-1,080 | £-1,017 | £-921 | £-823 | £-719 | £-4,560 |
| Profit After Tax | £-1,080 | £-1,017 | £-921 | £-823 | £-719 | £-4,560 |
| Change In Property Value | £3,420 | £3,523 | £6,047 | £7,619 | £8,077 | £28,686 |
| Net Return | £2,340 | £2,506 | £5,126 | £6,797 | £7,357 | £24,126 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change