Semi Detached
KY13
2 beds
1 bath
1 Montgomery Street, Kinross KY13
Initial Investment
£53,776First YearProfit From Rental Income
£-24,422
↘ -45%After 5 Years
Change In Property Value
£21,836
↗ 20%After 5 Years
Return On Investment
-5%
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 | £4,862 | £4,874 | £4,885 | £4,895 | £4,906 | £24,422 |
| Profit Before Tax | £-4,862 | £-4,874 | £-4,885 | £-4,895 | £-4,906 | £-24,422 |
| Profit After Tax | £-4,862 | £-4,874 | £-4,885 | £-4,895 | £-4,906 | £-24,422 |
| Change In Property Value | £2,199 | £2,243 | £4,576 | £5,948 | £6,870 | £21,836 |
| Net Return | £-2,663 | £-2,631 | £-309 | £1,053 | £1,964 | £-2,586 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change