Semi Detached FK2 2 beds 1 bath

Bairns Ford Court, Falkirk FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£59,000First Year

Profit From Rental Income

After 5 Years

£9,773

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£43,783

↗ 25%After 5 Years

Return On Investment

91%

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	£10,440	£10,649	£10,915	£11,188	£11,468	£54,659
Total Expenses	£8,447	£8,480	£8,517	£8,555	£8,594	£42,594
Profit Before Tax	£1,993	£2,169	£2,398	£2,632	£2,874	£12,065
Profit After Tax	£1,614	£1,757	£1,942	£2,132	£2,328	£9,773
Change In Property Value	£5,220	£5,377	£9,230	£11,630	£12,327	£43,783
Net Return	£6,834	£7,133	£11,172	£13,762	£14,655	£53,556
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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