Flat
FK5
1 bed
1 bath
Crown Crescent, Kinnaird Village, Falkirk FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£-3,524
↘ -8%After 5 Years
Change In Property Value
£33,970
↗ 25%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,152 | £7,295 | £7,477 | £7,664 | £7,856 | £37,445 |
| Total Expenses | £8,071 | £8,132 | £8,193 | £8,255 | £8,317 | £40,968 |
| Profit Before Tax | £-919 | £-837 | £-715 | £-591 | £-461 | £-3,524 |
| Profit After Tax | £-919 | £-837 | £-715 | £-591 | £-461 | £-3,524 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £3,131 | £3,335 | £6,446 | £8,432 | £9,103 | £30,446 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change