Flat
KY12
2 beds
1 bath
Edgar Street, Dunfermline KY12
Initial Investment
£70,600First YearProfit From Rental Income
£22,195
↗ 31%After 5 Years
Change In Property Value
£28,797
↗ 20%After 5 Years
Return On Investment
72%
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 | £14,136 | £14,419 | £14,779 | £15,149 | £15,527 | £74,010 |
| Total Expenses | £9,166 | £9,241 | £9,320 | £9,401 | £9,481 | £46,609 |
| Profit Before Tax | £4,970 | £5,178 | £5,459 | £5,748 | £6,046 | £27,401 |
| Profit After Tax | £4,025 | £4,194 | £4,422 | £4,656 | £4,897 | £22,195 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £6,925 | £7,152 | £10,456 | £12,501 | £13,958 | £50,993 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change