Flat
FK2
2 beds
1 bath
Thornhill Road, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£28,390First YearProfit From Rental Income
£9,074
↗ 32%After 5 Years
Change In Property Value
£20,885
↗ 25%After 5 Years
Return On Investment
106%
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 | £8,088 | £8,250 | £8,456 | £8,667 | £8,884 | £42,345 |
| Total Expenses | £6,102 | £6,164 | £6,228 | £6,293 | £6,357 | £31,143 |
| Profit Before Tax | £1,986 | £2,086 | £2,228 | £2,375 | £2,527 | £11,202 |
| Profit After Tax | £1,609 | £1,689 | £1,805 | £1,924 | £2,047 | £9,074 |
| Change In Property Value | £2,490 | £2,565 | £4,403 | £5,547 | £5,880 | £20,885 |
| Net Return | £4,099 | £4,254 | £6,208 | £7,471 | £7,927 | £29,959 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change