Flat
FK5
2 beds
1 bath
Crookston Court, Larbert FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£48,518First YearProfit From Rental Income
£-3,046
↘ -6%After 5 Years
Change In Property Value
£36,233
↗ 25%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,632 | £7,785 | £7,979 | £8,179 | £8,383 | £39,958 |
| Total Expenses | £8,476 | £8,537 | £8,600 | £8,664 | £8,727 | £43,004 |
| Profit Before Tax | £-844 | £-753 | £-621 | £-485 | £-344 | £-3,046 |
| Profit After Tax | £-844 | £-753 | £-621 | £-485 | £-344 | £-3,046 |
| Change In Property Value | £4,320 | £4,449 | £7,638 | £9,624 | £10,202 | £36,233 |
| Net Return | £3,476 | £3,697 | £7,018 | £9,139 | £9,858 | £33,187 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change