Flat
KY12
2 beds
1 bath
Meadow View, Crossford, Dunfermline KY12
Initial Investment
£63,400First YearProfit From Rental Income
£19,018
↗ 30%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
71%
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 | £12,672 | £12,925 | £13,249 | £13,580 | £13,919 | £66,345 |
| Total Expenses | £8,425 | £8,496 | £8,572 | £8,649 | £8,725 | £42,867 |
| Profit Before Tax | £4,247 | £4,429 | £4,677 | £4,931 | £5,194 | £23,479 |
| Profit After Tax | £3,440 | £3,588 | £3,788 | £3,994 | £4,207 | £19,018 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £6,040 | £6,240 | £9,198 | £11,027 | £12,330 | £44,836 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 15% | 17% | 19% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change