Flat
FK5
2 beds
1 bath
Crookston Court, Larbert FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£48,518First YearProfit From Rental Income
£21,990
↗ 45%After 5 Years
Change In Property Value
£36,233
↗ 25%After 5 Years
Return On Investment
120%
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 | £14,040 | £14,321 | £14,679 | £15,046 | £15,422 | £73,507 |
| Total Expenses | £9,117 | £9,191 | £9,270 | £9,350 | £9,431 | £46,359 |
| Profit Before Tax | £4,923 | £5,130 | £5,409 | £5,695 | £5,991 | £27,148 |
| Profit After Tax | £3,988 | £4,155 | £4,381 | £4,613 | £4,853 | £21,990 |
| Change In Property Value | £4,320 | £4,449 | £7,638 | £9,624 | £10,202 | £36,233 |
| Net Return | £8,307 | £8,605 | £12,019 | £14,237 | £15,055 | £58,223 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 45% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change