Flat
KY12
2 beds
1 bath
Campbell Street, Dunfermline KY12
Initial Investment
£69,640First YearProfit From Rental Income
£-38,811
↘ -56%After 5 Years
Change In Property Value
£28,400
↗ 20%After 5 Years
Return On Investment
-15%
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 | £7,674 | £7,720 | £7,762 | £7,806 | £7,849 | £38,811 |
| Profit Before Tax | £-7,674 | £-7,720 | £-7,762 | £-7,806 | £-7,849 | £-38,811 |
| Profit After Tax | £-7,674 | £-7,720 | £-7,762 | £-7,806 | £-7,849 | £-38,811 |
| Change In Property Value | £2,860 | £2,917 | £5,951 | £7,736 | £8,936 | £28,400 |
| Net Return | £-4,814 | £-4,802 | £-1,811 | £-70 | £1,087 | £-10,411 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -56% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 2% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change