Terraced FK2 2 beds 1 bath

Canal Walk, Brightons FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£55,500First Year

Profit From Rental Income

After 5 Years

£9,090

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,267

↗ 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	£9,840	£10,037	£10,288	£10,545	£10,809	£51,518
Total Expenses	£7,991	£8,022	£8,058	£8,094	£8,131	£40,296
Profit Before Tax	£1,849	£2,015	£2,230	£2,451	£2,677	£11,222
Profit After Tax	£1,498	£1,632	£1,806	£1,985	£2,168	£9,090
Change In Property Value	£4,920	£5,068	£8,699	£10,961	£11,619	£41,267
Net Return	£6,418	£6,700	£10,506	£12,946	£13,787	£50,357
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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