Flat
KY11
2 beds
1 bath
35 Bittern Court, Dunfermline KY11
Initial Investment
£65,800First YearProfit From Rental Income
£20,092
↗ 31%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
71%
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 | £13,164 | £13,427 | £13,763 | £14,107 | £14,460 | £68,921 |
| Total Expenses | £8,673 | £8,745 | £8,821 | £8,900 | £8,978 | £44,116 |
| Profit Before Tax | £4,491 | £4,682 | £4,942 | £5,207 | £5,482 | £24,805 |
| Profit After Tax | £3,638 | £3,793 | £4,003 | £4,218 | £4,441 | £20,092 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £6,338 | £6,547 | £9,621 | £11,522 | £12,876 | £46,903 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change