Terraced
FK6
2 beds
2 baths
Broadside Court, Denny FK6
Scotland, Scotland · FK6
View property listing
Initial Investment
£40,584First YearProfit From Rental Income
£6,091
↗ 15%After 5 Years
Change In Property Value
£30,184
↗ 25%After 5 Years
Return On Investment
89%
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 | £7,200 | £7,344 | £7,528 | £7,716 | £7,909 | £37,696 |
| Total Expenses | £5,979 | £6,005 | £6,034 | £6,064 | £6,094 | £30,177 |
| Profit Before Tax | £1,221 | £1,339 | £1,493 | £1,652 | £1,815 | £7,520 |
| Profit After Tax | £989 | £1,084 | £1,210 | £1,338 | £1,470 | £6,091 |
| Change In Property Value | £3,599 | £3,707 | £6,363 | £8,017 | £8,498 | £30,184 |
| Net Return | £4,587 | £4,791 | £7,573 | £9,355 | £9,968 | £36,275 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change