Flat FK3 2 beds 1 bath

York Lane, Grangemouth FK3

Scotland, Scotland · FK3

Initial Investment

First Year

£22,120First Year

Profit From Rental Income

After 5 Years

£5,074

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£16,104

↗ 25%After 5 Years

Return On Investment

96%

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	£6,240	£6,365	£6,524	£6,687	£6,854	£32,670
Total Expenses	£5,163	£5,222	£5,281	£5,341	£5,400	£26,406
Profit Before Tax	£1,077	£1,143	£1,243	£1,346	£1,454	£6,264
Profit After Tax	£872	£926	£1,007	£1,090	£1,178	£5,074
Change In Property Value	£1,920	£1,978	£3,395	£4,278	£4,534	£16,104
Net Return	£2,792	£2,904	£4,402	£5,368	£5,712	£21,178
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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