Flat
KY11
2 beds
2 baths
215A Aberdour Road, Dunfermline KY11
Initial Investment
£73,074First YearProfit From Rental Income
£23,232
↗ 32%After 5 Years
Change In Property Value
£29,781
↗ 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 | £14,616 | £14,908 | £15,281 | £15,663 | £16,055 | £76,523 |
| Total Expenses | £9,411 | £9,486 | £9,566 | £9,648 | £9,730 | £47,842 |
| Profit Before Tax | £5,205 | £5,422 | £5,715 | £6,015 | £6,324 | £28,681 |
| Profit After Tax | £4,216 | £4,392 | £4,629 | £4,872 | £5,123 | £23,232 |
| Change In Property Value | £2,999 | £3,059 | £6,240 | £8,112 | £9,370 | £29,781 |
| Net Return | £7,215 | £7,451 | £10,869 | £12,984 | £14,493 | £53,012 |
| 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