Flat KA13 2 beds 1 bath

Ladyford Avenue, Kilwinning KA13

Scotland, Scotland · KA13

Initial Investment

First Year

£17,498First Year

Profit From Rental Income

After 5 Years

£2,103

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£12,580

↗ 25%After 5 Years

Return On Investment

84%

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	£4,872	£4,969	£5,094	£5,221	£5,352	£25,508
Total Expenses	£4,471	£4,526	£4,582	£4,638	£4,694	£22,912
Profit Before Tax	£401	£443	£512	£583	£657	£2,596
Profit After Tax	£325	£359	£415	£472	£532	£2,103
Change In Property Value	£1,500	£1,545	£2,652	£3,342	£3,542	£12,580
Net Return	£1,825	£1,904	£3,067	£3,813	£4,074	£14,683
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	11%	18%	22%	23%	84%

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