Flat
FK2
1 bed
1 bath
Dollar Avenue, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£30,698First YearProfit From Rental Income
£10,561
↗ 34%After 5 Years
Change In Property Value
£22,645
↗ 25%After 5 Years
Return On Investment
108%
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 | £8,772 | £8,947 | £9,171 | £9,400 | £9,635 | £45,926 |
| Total Expenses | £6,448 | £6,511 | £6,577 | £6,643 | £6,710 | £32,889 |
| Profit Before Tax | £2,324 | £2,436 | £2,595 | £2,757 | £2,926 | £13,038 |
| Profit After Tax | £1,883 | £1,973 | £2,102 | £2,233 | £2,370 | £10,561 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,645 |
| Net Return | £4,582 | £4,754 | £6,875 | £8,248 | £8,746 | £33,206 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change