Flat KA13 2 beds 1 bath

Ladyford Avenue, Kilwinning KA13

Scotland, Scotland · KA13

Initial Investment

First Year

£17,498First Year

Profit From Rental Income

After 5 Years

£-5,773

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£12,580

↗ 25%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,096	£3,158	£3,237	£3,318	£3,401	£16,209
Total Expenses	£4,293	£4,345	£4,396	£4,448	£4,499	£21,982
Profit Before Tax	£-1,197	£-1,187	£-1,159	£-1,130	£-1,098	£-5,773
Profit After Tax	£-1,197	£-1,187	£-1,159	£-1,130	£-1,098	£-5,773
Change In Property Value	£1,500	£1,545	£2,652	£3,342	£3,542	£12,580
Net Return	£303	£357	£1,493	£2,211	£2,444	£6,808
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-33%
Total Net Return (%)	2%	2%	9%	13%	14%	39%

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