Flat
KA25
2 beds
1 bath
Dalry Road, Kilbirnie KA25
Initial Investment
£29,797First YearProfit From Rental Income
£-22,345
↘ -75%After 5 Years
Change In Property Value
£11,915
↗ 20%After 5 Years
Return On Investment
-35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £4,380 | £4,426 | £4,469 | £4,513 | £4,556 | £22,345 |
| Profit Before Tax | £-4,380 | £-4,426 | £-4,469 | £-4,513 | £-4,556 | £-22,345 |
| Profit After Tax | £-4,380 | £-4,426 | £-4,469 | £-4,513 | £-4,556 | £-22,345 |
| Change In Property Value | £1,200 | £1,224 | £2,497 | £3,246 | £3,749 | £11,915 |
| Net Return | £-3,180 | £-3,202 | £-1,973 | £-1,267 | £-807 | £-10,430 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -75% |
| Total Net Return (%) | -11% | -11% | -7% | -4% | -3% | -35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change