Terraced
FK4
2 beds
1 bath
94 Larbert Road, Bonnybridge FK4
Scotland, Scotland · FK4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£8,407
↗ 16%After 5 Years
Change In Property Value
£38,751
↗ 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 | £9,240 | £9,425 | £9,660 | £9,902 | £10,149 | £48,377 |
| Total Expenses | £7,534 | £7,564 | £7,598 | £7,633 | £7,669 | £37,998 |
| Profit Before Tax | £1,706 | £1,861 | £2,062 | £2,269 | £2,481 | £10,378 |
| Profit After Tax | £1,382 | £1,507 | £1,670 | £1,838 | £2,009 | £8,407 |
| Change In Property Value | £4,620 | £4,759 | £8,169 | £10,293 | £10,910 | £38,751 |
| Net Return | £6,002 | £6,266 | £9,839 | £12,130 | £12,920 | £47,157 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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