Flat
KY11
2 beds
1 bath
Kings Place, Rosyth KY11
Initial Investment
£46,600First YearProfit From Rental Income
£11,634
↗ 25%After 5 Years
Change In Property Value
£18,867
↗ 20%After 5 Years
Return On Investment
65%
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 | £9,264 | £9,449 | £9,686 | £9,928 | £10,176 | £48,502 |
| Total Expenses | £6,696 | £6,760 | £6,827 | £6,895 | £6,962 | £34,139 |
| Profit Before Tax | £2,568 | £2,689 | £2,859 | £3,033 | £3,214 | £14,363 |
| Profit After Tax | £2,080 | £2,178 | £2,316 | £2,457 | £2,603 | £11,634 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,936 | £18,867 |
| Net Return | £3,980 | £4,116 | £6,269 | £7,596 | £8,539 | £30,501 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 13% | 16% | 18% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change