Flat EH51 2 beds 1 bath

South Philpingstone Lane, Bo'ness EH51

Scotland, Scotland · EH51

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£-9,857

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 25%After 5 Years

Return On Investment

53%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,808	£5,924	£6,072	£6,224	£6,380	£30,408
Total Expenses	£7,937	£7,995	£8,052	£8,111	£8,170	£40,265
Profit Before Tax	£-2,129	£-2,070	£-1,980	£-1,887	£-1,790	£-9,857
Profit After Tax	£-2,129	£-2,070	£-1,980	£-1,887	£-1,790	£-9,857
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£1,921	£2,101	£5,181	£7,136	£7,774	£24,113
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	4%	5%	11%	16%	17%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change