Flat FK6 2 beds 1 bath

Mckenna Avenue, Stoneywood, Denny FK6

Scotland, Scotland · FK6

Initial Investment

First Year

£50,597First Year

Profit From Rental Income

After 5 Years

£23,270

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£37,743

↗ 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	£14,628	£14,921	£15,294	£15,676	£16,068	£76,586
Total Expenses	£9,414	£9,489	£9,569	£9,651	£9,733	£47,857
Profit Before Tax	£5,214	£5,431	£5,724	£6,024	£6,334	£28,729
Profit After Tax	£4,223	£4,399	£4,637	£4,880	£5,131	£23,270
Change In Property Value	£4,500	£4,635	£7,956	£10,025	£10,627	£37,743
Net Return	£8,723	£9,034	£12,593	£14,905	£15,758	£61,013
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	17%	18%	25%	29%	31%	121%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change