Flat
KY12
1 bed
1 bath
42c, Broomhead Drive, Dunfermline KY12
Initial Investment
£35,560First YearProfit From Rental Income
£-24,726
↘ -70%After 5 Years
Change In Property Value
£14,299
↗ 20%After 5 Years
Return On Investment
-29%
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 | £4,857 | £4,903 | £4,946 | £4,989 | £5,032 | £24,726 |
| Profit Before Tax | £-4,857 | £-4,903 | £-4,946 | £-4,989 | £-5,032 | £-24,726 |
| Profit After Tax | £-4,857 | £-4,903 | £-4,946 | £-4,989 | £-5,032 | £-24,726 |
| Change In Property Value | £1,440 | £1,469 | £2,996 | £3,895 | £4,499 | £14,299 |
| Net Return | £-3,417 | £-3,434 | £-1,949 | £-1,094 | £-533 | £-10,427 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -70% |
| Total Net Return (%) | -10% | -10% | -5% | -3% | -1% | -29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change