Flat
KY12
1 bed
1 bath
Lady Campbells Walk, Dunfermline KY12
Initial Investment
£39,400First YearProfit From Rental Income
£8,457
↗ 21%After 5 Years
Change In Property Value
£15,888
↗ 20%After 5 Years
Return On Investment
62%
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 | £7,800 | £7,956 | £8,155 | £8,359 | £8,568 | £40,837 |
| Total Expenses | £5,954 | £6,016 | £6,078 | £6,143 | £6,206 | £30,397 |
| Profit Before Tax | £1,846 | £1,940 | £2,076 | £2,216 | £2,361 | £10,440 |
| Profit After Tax | £1,495 | £1,572 | £1,682 | £1,795 | £1,913 | £8,457 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,999 | £15,888 |
| Net Return | £3,095 | £3,204 | £5,011 | £6,123 | £6,912 | £24,345 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change