Flat
FK2
1 bed
1 bath
Castle Avenue, Carronshore, Falkirk FK2
Scotland, Scotland · FK2
View property listing
Initial Investment
£30,368First YearProfit From Rental Income
£10,355
↗ 34%After 5 Years
Change In Property Value
£22,394
↗ 25%After 5 Years
Return On Investment
108%
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 | £8,676 | £8,850 | £9,071 | £9,298 | £9,530 | £45,424 |
| Total Expenses | £6,398 | £6,462 | £6,527 | £6,593 | £6,659 | £32,640 |
| Profit Before Tax | £2,278 | £2,388 | £2,544 | £2,704 | £2,871 | £12,784 |
| Profit After Tax | £1,845 | £1,934 | £2,061 | £2,190 | £2,325 | £10,355 |
| Change In Property Value | £2,670 | £2,750 | £4,721 | £5,948 | £6,305 | £22,394 |
| Net Return | £4,515 | £4,684 | £6,781 | £8,138 | £8,630 | £32,749 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change