Flat
KY12
1 bed
1 bath
49 Skibo Court, Dunfermline KY12
Initial Investment
£53,800First YearProfit From Rental Income
£14,812
↗ 28%After 5 Years
Change In Property Value
£21,846
↗ 20%After 5 Years
Return On Investment
68%
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 | £10,728 | £10,943 | £11,216 | £11,497 | £11,784 | £56,167 |
| Total Expenses | £7,437 | £7,505 | £7,575 | £7,647 | £7,718 | £37,881 |
| Profit Before Tax | £3,291 | £3,438 | £3,641 | £3,850 | £4,066 | £18,286 |
| Profit After Tax | £2,666 | £2,785 | £2,949 | £3,118 | £3,293 | £14,812 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,874 | £21,846 |
| Net Return | £4,866 | £5,029 | £7,527 | £9,069 | £10,167 | £36,658 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change