Flat
FK5
2 beds
1 bath
Main Street, Larbert FK5
Scotland, Scotland · FK5
View property listing
Initial Investment
£32,185First YearProfit From Rental Income
£11,531
↗ 36%After 5 Years
Change In Property Value
£23,779
↗ 25%After 5 Years
Return On Investment
110%
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 | £9,216 | £9,400 | £9,635 | £9,876 | £10,123 | £48,251 |
| Total Expenses | £6,671 | £6,735 | £6,802 | £6,870 | £6,937 | £34,015 |
| Profit Before Tax | £2,545 | £2,665 | £2,834 | £3,006 | £3,186 | £14,236 |
| Profit After Tax | £2,062 | £2,159 | £2,295 | £2,435 | £2,581 | £11,531 |
| Change In Property Value | £2,835 | £2,920 | £5,013 | £6,316 | £6,695 | £23,779 |
| Net Return | £4,897 | £5,079 | £7,308 | £8,751 | £9,276 | £35,310 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change