Flat
FK2
2 beds
1 bath
Longdales Avenue, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£292,550First YearProfit From Rental Income
£148,035
↗ 51%After 5 Years
Change In Property Value
£186,205
↗ 25%After 5 Years
Return On Investment
114%
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 | £72,156 | £73,599 | £75,439 | £77,325 | £79,258 | £377,778 |
| Total Expenses | £38,575 | £38,765 | £38,992 | £39,225 | £39,461 | £195,019 |
| Profit Before Tax | £33,581 | £34,834 | £36,447 | £38,100 | £39,797 | £182,759 |
| Profit After Tax | £27,201 | £28,215 | £29,522 | £30,861 | £32,236 | £148,035 |
| Change In Property Value | £22,200 | £22,866 | £39,253 | £49,459 | £52,427 | £186,205 |
| Net Return | £49,401 | £51,081 | £68,775 | £80,320 | £84,663 | £334,240 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 17% | 17% | 24% | 27% | 29% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change