Semi Detached
FK3
4 beds
1 bath
Oxgang Road, Grangemouth FK3
Scotland, Scotland · FK3
View property listing
Initial Investment
£74,750First YearProfit From Rental Income
£12,847
↗ 17%After 5 Years
Change In Property Value
£55,107
↗ 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 | £13,140 | £13,403 | £13,738 | £14,081 | £14,433 | £68,795 |
| Total Expenses | £10,503 | £10,541 | £10,585 | £10,630 | £10,676 | £52,934 |
| Profit Before Tax | £2,637 | £2,862 | £3,153 | £3,451 | £3,757 | £15,861 |
| Profit After Tax | £2,136 | £2,318 | £2,554 | £2,795 | £3,043 | £12,847 |
| Change In Property Value | £6,570 | £6,767 | £11,617 | £14,637 | £15,515 | £55,107 |
| Net Return | £8,706 | £9,085 | £14,171 | £17,433 | £18,559 | £67,954 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change