Flat
FK1
1 bed
1 bath
Kerse Place, Falkirk FK1
Scotland, Scotland · FK1
View property listing
Initial Investment
£28,060First YearProfit From Rental Income
£-6,241
↘ -22%After 5 Years
Change In Property Value
£20,634
↗ 25%After 5 Years
Return On Investment
51%
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 | £4,344 | £4,431 | £4,542 | £4,655 | £4,772 | £22,743 |
| Total Expenses | £5,688 | £5,742 | £5,796 | £5,852 | £5,906 | £28,984 |
| Profit Before Tax | £-1,344 | £-1,312 | £-1,255 | £-1,197 | £-1,134 | £-6,241 |
| Profit After Tax | £-1,344 | £-1,312 | £-1,255 | £-1,197 | £-1,134 | £-6,241 |
| Change In Property Value | £2,460 | £2,534 | £4,350 | £5,481 | £5,809 | £20,634 |
| Net Return | £1,116 | £1,222 | £3,095 | £4,284 | £4,675 | £14,392 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change