Flat
KY12
2 beds
1 bath
Burt Street, Dunfermline KY12
Initial Investment
£43,720First YearProfit From Rental Income
£10,354
↗ 24%After 5 Years
Change In Property Value
£17,676
↗ 20%After 5 Years
Return On Investment
64%
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 | £8,676 | £8,850 | £9,071 | £9,298 | £9,530 | £45,424 |
| Total Expenses | £6,399 | £6,462 | £6,527 | £6,594 | £6,660 | £32,641 |
| Profit Before Tax | £2,277 | £2,387 | £2,544 | £2,704 | £2,870 | £12,783 |
| Profit After Tax | £1,845 | £1,934 | £2,060 | £2,190 | £2,325 | £10,354 |
| Change In Property Value | £1,780 | £1,816 | £3,704 | £4,815 | £5,561 | £17,676 |
| Net Return | £3,625 | £3,749 | £5,764 | £7,005 | £7,886 | £28,030 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 8% | 9% | 13% | 16% | 18% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change