Flat
KY11
2 beds
1 bath
Kings Place, Rosyth KY11
Initial Investment
£46,600First YearProfit From Rental Income
£-29,289
↘ -63%After 5 Years
Change In Property Value
£18,867
↗ 20%After 5 Years
Return On Investment
-22%
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 | £5,769 | £5,815 | £5,858 | £5,902 | £5,945 | £29,289 |
| Profit Before Tax | £-5,769 | £-5,815 | £-5,858 | £-5,902 | £-5,945 | £-29,289 |
| Profit After Tax | £-5,769 | £-5,815 | £-5,858 | £-5,902 | £-5,945 | £-29,289 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,936 | £18,867 |
| Net Return | £-3,869 | £-3,877 | £-1,905 | £-762 | £-8 | £-10,422 |
| Return From Rental Income (%) | -12% | -12% | -13% | -13% | -13% | -63% |
| Total Net Return (%) | -8% | -8% | -4% | -2% | 0% | -22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change