Flat
KY11
2 beds
2 baths
6F, Blane Crescent, Dunfermline KY11
Initial Investment
£75,600First YearProfit From Rental Income
£24,298
↗ 32%After 5 Years
Change In Property Value
£30,783
↗ 20%After 5 Years
Return On Investment
73%
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 | £15,108 | £15,410 | £15,795 | £16,190 | £16,595 | £79,099 |
| Total Expenses | £9,660 | £9,737 | £9,818 | £9,901 | £9,985 | £49,101 |
| Profit Before Tax | £5,448 | £5,674 | £5,977 | £6,289 | £6,610 | £29,998 |
| Profit After Tax | £4,413 | £4,596 | £4,842 | £5,094 | £5,354 | £24,298 |
| Change In Property Value | £3,100 | £3,162 | £6,450 | £8,386 | £9,685 | £30,783 |
| Net Return | £7,513 | £7,758 | £11,292 | £13,480 | £15,040 | £55,082 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change