Flat FK2 2 beds 1 bath

Main Street, Bainsford, Falkirk, Stirlingshire FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£23,110First Year

Profit From Rental Income

After 5 Years

£5,691

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£16,859

↗ 25%After 5 Years

Return On Investment

98%

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	£6,528	£6,659	£6,825	£6,996	£7,171	£34,178
Total Expenses	£5,311	£5,370	£5,430	£5,491	£5,551	£27,152
Profit Before Tax	£1,217	£1,288	£1,395	£1,505	£1,620	£7,026
Profit After Tax	£986	£1,044	£1,130	£1,219	£1,312	£5,691
Change In Property Value	£2,010	£2,070	£3,554	£4,478	£4,747	£16,859
Net Return	£2,996	£3,114	£4,684	£5,697	£6,059	£22,550
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	20%	25%	26%	98%

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