Flat
KY1
2 beds
1 bath
Main Street, West Wemyss KY1
Scotland, Scotland · KY1
View property listing
Initial Investment
£28,225First YearProfit From Rental Income
£8,971
↗ 32%After 5 Years
Change In Property Value
£20,759
↗ 25%After 5 Years
Return On Investment
105%
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 | £8,040 | £8,201 | £8,406 | £8,616 | £8,831 | £42,094 |
| Total Expenses | £6,077 | £6,139 | £6,203 | £6,268 | £6,332 | £31,019 |
| Profit Before Tax | £1,963 | £2,062 | £2,203 | £2,348 | £2,500 | £11,075 |
| Profit After Tax | £1,590 | £1,670 | £1,785 | £1,902 | £2,025 | £8,971 |
| Change In Property Value | £2,475 | £2,549 | £4,376 | £5,514 | £5,845 | £20,759 |
| Net Return | £4,065 | £4,219 | £6,161 | £7,416 | £7,870 | £29,730 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change