Flat
FK5
2 beds
1 bath
Main Street, Larbert FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£30,040First YearProfit From Rental Income
£-5,905
↘ -20%After 5 Years
Change In Property Value
£22,143
↗ 25%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,668 | £4,761 | £4,880 | £5,002 | £5,127 | £24,440 |
| Total Expenses | £5,958 | £6,014 | £6,068 | £6,124 | £6,180 | £30,344 |
| Profit Before Tax | £-1,290 | £-1,252 | £-1,188 | £-1,122 | £-1,052 | £-5,905 |
| Profit After Tax | £-1,290 | £-1,252 | £-1,188 | £-1,122 | £-1,052 | £-5,905 |
| Change In Property Value | £2,640 | £2,719 | £4,668 | £5,882 | £6,235 | £22,143 |
| Net Return | £1,350 | £1,467 | £3,480 | £4,760 | £5,182 | £16,239 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 4% | 5% | 12% | 16% | 17% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change