Flat
KA6
2 beds
1 bath
Goodwin Drive, Annbank KA6
Scotland, Scotland · KA6
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-5,218
↘ -22%After 5 Years
Change In Property Value
£17,614
↗ 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 | £4,056 | £4,137 | £4,241 | £4,347 | £4,455 | £21,235 |
| Total Expenses | £5,183 | £5,237 | £5,290 | £5,345 | £5,398 | £26,453 |
| Profit Before Tax | £-1,127 | £-1,100 | £-1,050 | £-998 | £-943 | £-5,218 |
| Profit After Tax | £-1,127 | £-1,100 | £-1,050 | £-998 | £-943 | £-5,218 |
| Change In Property Value | £2,100 | £2,163 | £3,713 | £4,679 | £4,959 | £17,614 |
| Net Return | £973 | £1,063 | £2,663 | £3,680 | £4,016 | £12,396 |
| 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