Flat
KA5
2 beds
1 bath
Burns Street, Tarbolton, Mauchline, South Ayrshire KA5
Scotland, Scotland · KA5
View property listing
Initial Investment
£22,450First YearProfit From Rental Income
£-4,961
↘ -22%After 5 Years
Change In Property Value
£16,356
↗ 25%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,978 | £4,077 | £4,179 | £4,284 | £20,419 |
| Total Expenses | £4,969 | £5,023 | £5,076 | £5,130 | £5,183 | £25,380 |
| Profit Before Tax | £-1,069 | £-1,045 | £-998 | £-950 | £-899 | £-4,961 |
| Profit After Tax | £-1,069 | £-1,045 | £-998 | £-950 | £-899 | £-4,961 |
| Change In Property Value | £1,950 | £2,009 | £3,448 | £4,344 | £4,605 | £16,356 |
| Net Return | £881 | £964 | £2,450 | £3,394 | £3,706 | £11,395 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change