Terraced FK2 3 beds 1 bath

Forgie Crescent, Maddiston FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£43,570First Year

Profit From Rental Income

After 5 Years

£6,699

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,460

↗ 25%After 5 Years

Return On Investment

90%

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	£7,740	£7,895	£8,092	£8,294	£8,502	£40,523
Total Expenses	£6,392	£6,419	£6,450	£6,481	£6,512	£32,254
Profit Before Tax	£1,348	£1,476	£1,643	£1,814	£1,990	£8,270
Profit After Tax	£1,092	£1,195	£1,331	£1,469	£1,612	£6,699
Change In Property Value	£3,870	£3,986	£6,843	£8,622	£9,139	£32,460
Net Return	£4,962	£5,181	£8,173	£10,091	£10,751	£39,159
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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