Semi Detached KY13 2 beds 1 bath

1 Montgomery Street, Kinross KY13

KY13

Initial Investment

First Year

£53,776First Year

Profit From Rental Income

After 5 Years

£5,408

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£21,836

↗ 20%After 5 Years

Return On Investment

51%

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	£6,600	£6,732	£6,900	£7,073	£7,250	£34,555
Total Expenses	£5,522	£5,547	£5,575	£5,603	£5,631	£27,878
Profit Before Tax	£1,078	£1,185	£1,326	£1,470	£1,619	£6,677
Profit After Tax	£873	£960	£1,074	£1,191	£1,311	£5,408
Change In Property Value	£2,199	£2,243	£4,576	£5,948	£6,870	£21,836
Net Return	£3,072	£3,203	£5,650	£7,139	£8,181	£27,245
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	6%	6%	11%	13%	15%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change