Flat
FK2
2 beds
1 bath
Grahamsdyke Street, Laurieston FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£33,670First YearProfit From Rental Income
£12,457
↗ 37%After 5 Years
Change In Property Value
£24,911
↗ 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 | £9,648 | £9,841 | £10,087 | £10,339 | £10,598 | £50,513 |
| Total Expenses | £6,893 | £6,958 | £7,025 | £7,095 | £7,163 | £35,134 |
| Profit Before Tax | £2,755 | £2,883 | £3,062 | £3,245 | £3,435 | £15,379 |
| Profit After Tax | £2,232 | £2,335 | £2,480 | £2,628 | £2,782 | £12,457 |
| Change In Property Value | £2,970 | £3,059 | £5,251 | £6,617 | £7,014 | £24,911 |
| Net Return | £5,202 | £5,394 | £7,731 | £9,245 | £9,796 | £37,368 |
| 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