Flat
KY12
2 beds
1 bath
Urquhart Crescent, Dunfermline KY12
Initial Investment
£44,200First YearProfit From Rental Income
£-28,297
↘ -64%After 5 Years
Change In Property Value
£17,874
↗ 20%After 5 Years
Return On Investment
-24%
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 | £5,571 | £5,617 | £5,660 | £5,704 | £5,746 | £28,297 |
| Profit Before Tax | £-5,571 | £-5,617 | £-5,660 | £-5,704 | £-5,746 | £-28,297 |
| Profit After Tax | £-5,571 | £-5,617 | £-5,660 | £-5,704 | £-5,746 | £-28,297 |
| Change In Property Value | £1,800 | £1,836 | £3,745 | £4,869 | £5,624 | £17,874 |
| Net Return | £-3,771 | £-3,781 | £-1,914 | £-835 | £-122 | £-10,423 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -64% |
| Total Net Return (%) | -9% | -9% | -4% | -2% | 0% | -24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change