Flat
KY12
2 beds
1 bath
30 Robertson Road, Dunfermline KY12
Initial Investment
£37,000First YearProfit From Rental Income
£7,382
↗ 20%After 5 Years
Change In Property Value
£14,895
↗ 20%After 5 Years
Return On Investment
60%
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 | £7,308 | £7,454 | £7,641 | £7,832 | £8,027 | £38,262 |
| Total Expenses | £5,706 | £5,767 | £5,829 | £5,892 | £5,954 | £29,148 |
| Profit Before Tax | £1,602 | £1,687 | £1,812 | £1,940 | £2,073 | £9,114 |
| Profit After Tax | £1,297 | £1,367 | £1,468 | £1,571 | £1,680 | £7,382 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,686 | £14,895 |
| Net Return | £2,797 | £2,897 | £4,589 | £5,629 | £6,366 | £22,278 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change