Flat
FK2
2 beds
2 baths
Thornbridge Road, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£33,340First YearProfit From Rental Income
£12,251
↗ 37%After 5 Years
Change In Property Value
£24,660
↗ 25%After 5 Years
Return On Investment
111%
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 | £9,552 | £9,743 | £9,987 | £10,236 | £10,492 | £50,010 |
| Total Expenses | £6,843 | £6,908 | £6,976 | £7,045 | £7,113 | £34,885 |
| Profit Before Tax | £2,709 | £2,835 | £3,011 | £3,192 | £3,379 | £15,125 |
| Profit After Tax | £2,194 | £2,296 | £2,439 | £2,585 | £2,737 | £12,251 |
| Change In Property Value | £2,940 | £3,028 | £5,198 | £6,550 | £6,943 | £24,660 |
| Net Return | £5,134 | £5,324 | £7,637 | £9,135 | £9,680 | £36,911 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change