Flat
FK5
3 beds
2 baths
Rae Street, Stenhousemuir FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£142,047First YearProfit From Rental Income
£74,018
↗ 52%After 5 Years
Change In Property Value
£98,134
↗ 25%After 5 Years
Return On Investment
121%
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 | £38,028 | £38,789 | £39,758 | £40,752 | £41,771 | £199,098 |
| Total Expenses | £21,276 | £21,398 | £21,538 | £21,681 | £21,826 | £107,718 |
| Profit Before Tax | £16,752 | £17,391 | £18,220 | £19,071 | £19,945 | £91,380 |
| Profit After Tax | £13,569 | £14,086 | £14,759 | £15,448 | £16,156 | £74,018 |
| Change In Property Value | £11,700 | £12,051 | £20,687 | £26,066 | £27,630 | £98,134 |
| Net Return | £25,269 | £26,137 | £35,446 | £41,514 | £43,786 | £172,152 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change