Flat
KY12
1 bed
1 bath
42c, Broomhead Drive, Dunfermline KY12
Initial Investment
£35,560First YearProfit From Rental Income
£6,765
↗ 19%After 5 Years
Change In Property Value
£14,299
↗ 20%After 5 Years
Return On Investment
59%
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 | £7,020 | £7,160 | £7,339 | £7,523 | £7,711 | £36,754 |
| Total Expenses | £5,559 | £5,619 | £5,680 | £5,742 | £5,803 | £28,402 |
| Profit Before Tax | £1,461 | £1,542 | £1,660 | £1,781 | £1,908 | £8,352 |
| Profit After Tax | £1,184 | £1,249 | £1,345 | £1,443 | £1,545 | £6,765 |
| Change In Property Value | £1,440 | £1,469 | £2,996 | £3,895 | £4,499 | £14,299 |
| Net Return | £2,624 | £2,718 | £4,341 | £5,338 | £6,044 | £21,065 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change