Detached
KY3
3 beds
1 bath
Grange Road, Burntisland KY3
Scotland, Scotland · KY3
View property listing
Initial Investment
£89,400First YearProfit From Rental Income
£10,702
↗ 12%After 5 Years
Change In Property Value
£65,423
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,590 | £14,955 | £15,329 | £15,712 | £74,890 |
| Total Expenses | £12,246 | £12,286 | £12,333 | £12,382 | £12,431 | £61,677 |
| Profit Before Tax | £2,058 | £2,304 | £2,622 | £2,947 | £3,281 | £13,212 |
| Profit After Tax | £1,667 | £1,866 | £2,124 | £2,387 | £2,658 | £10,702 |
| Change In Property Value | £7,800 | £8,034 | £13,792 | £17,378 | £18,420 | £65,423 |
| Net Return | £9,467 | £9,900 | £15,915 | £19,765 | £21,078 | £76,125 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change