Semi Detached FK6 3 beds 1 bath

Bankside Court, Denny FK6

Scotland, Scotland · FK6

Initial Investment

First Year

£50,600First Year

Profit From Rental Income

After 5 Years

£8,133

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£37,744

↗ 25%After 5 Years

Return On Investment

91%

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	£9,000	£9,180	£9,409	£9,645	£9,886	£47,120
Total Expenses	£7,351	£7,381	£7,414	£7,449	£7,484	£37,079
Profit Before Tax	£1,649	£1,799	£1,995	£2,196	£2,402	£10,041
Profit After Tax	£1,335	£1,457	£1,616	£1,779	£1,946	£8,133
Change In Property Value	£4,500	£4,635	£7,957	£10,026	£10,627	£37,744
Net Return	£5,835	£6,092	£9,573	£11,804	£12,573	£45,878
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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