Flat
KY11
2 beds
1 bath
Forker Avenue, Rosyth, Dunfermline KY11
Initial Investment
£58,600First YearProfit From Rental Income
£16,915
↗ 29%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
70%
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 | £11,700 | £11,934 | £12,232 | £12,538 | £12,852 | £61,256 |
| Total Expenses | £7,931 | £8,000 | £8,073 | £8,148 | £8,222 | £40,374 |
| Profit Before Tax | £3,769 | £3,934 | £4,159 | £4,391 | £4,630 | £20,882 |
| Profit After Tax | £3,053 | £3,186 | £3,369 | £3,556 | £3,750 | £16,915 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £5,453 | £5,634 | £8,363 | £10,048 | £11,249 | £40,747 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change