Flat
KY11
1 bed
1 bath
83d, Woodmill Street, Dunfermline KY11
Initial Investment
£51,400First YearProfit From Rental Income
£13,737
↗ 27%After 5 Years
Change In Property Value
£20,853
↗ 20%After 5 Years
Return On Investment
67%
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 | £10,236 | £10,441 | £10,702 | £10,969 | £11,244 | £53,591 |
| Total Expenses | £7,189 | £7,256 | £7,325 | £7,396 | £7,466 | £36,632 |
| Profit Before Tax | £3,047 | £3,185 | £3,377 | £3,574 | £3,778 | £16,959 |
| Profit After Tax | £2,468 | £2,580 | £2,735 | £2,895 | £3,060 | £13,737 |
| Change In Property Value | £2,100 | £2,142 | £4,370 | £5,681 | £6,561 | £20,853 |
| Net Return | £4,568 | £4,722 | £7,105 | £8,575 | £9,621 | £34,591 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change