Semi Detached FK2 2 beds 2 baths

Wester Newlands Drive, Reddingmuirhead, Falkirk, Stirlingshire FK2

Scotland, Scotland · FK2

Initial Investment

First Year

£66,350First Year

Profit From Rental Income

After 5 Years

£11,208

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£49,068

↗ 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	£11,700	£11,934	£12,232	£12,538	£12,852	£61,256
Total Expenses	£9,407	£9,442	£9,482	£9,524	£9,566	£47,420
Profit Before Tax	£2,293	£2,492	£2,750	£3,015	£3,286	£13,837
Profit After Tax	£1,858	£2,019	£2,228	£2,442	£2,662	£11,208
Change In Property Value	£5,850	£6,026	£10,344	£13,033	£13,815	£49,068
Net Return	£7,708	£8,044	£12,571	£15,475	£16,477	£60,275
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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