Terraced KY1 1 bed 1 bath

Miller Street, Kirkcaldy, Fife KY1

Scotland, Scotland · KY1

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£5,813

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,708	£6,842	£7,013	£7,189	£7,368	£35,120
Total Expenses	£5,535	£5,560	£5,588	£5,616	£5,645	£27,944
Profit Before Tax	£1,173	£1,282	£1,425	£1,572	£1,723	£7,176
Profit After Tax	£950	£1,039	£1,155	£1,274	£1,396	£5,813
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£4,250	£4,438	£6,990	£8,626	£9,189	£33,492
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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