Flat FK1 2 beds 1 bath

The Hedges, Camelon, Falkirk FK1

Scotland, Scotland · FK1

Initial Investment

First Year

£22,448First Year

Profit From Rental Income

After 5 Years

£5,280

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£16,355

↗ 25%After 5 Years

Return On Investment

96%

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	£6,336	£6,463	£6,624	£6,790	£6,960	£33,173
Total Expenses	£5,212	£5,271	£5,330	£5,390	£5,450	£26,654
Profit Before Tax	£1,124	£1,192	£1,294	£1,399	£1,510	£6,519
Profit After Tax	£910	£965	£1,048	£1,134	£1,223	£5,280
Change In Property Value	£1,950	£2,008	£3,448	£4,344	£4,605	£16,355
Net Return	£2,860	£2,974	£4,496	£5,478	£5,827	£21,635
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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