Flat
KY15
3 beds
2 baths
Pitscottie Road, Cupar, 5 KY15
Initial Investment
£472,899First YearProfit From Rental Income
£143,783
↗ 30%After 5 Years
Change In Property Value
£142,994
↗ 20%After 5 Years
Return On Investment
61%
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 | £70,200 | £71,604 | £73,394 | £75,229 | £77,110 | £367,537 |
| Total Expenses | £37,586 | £37,772 | £37,994 | £38,222 | £38,452 | £190,027 |
| Profit Before Tax | £32,614 | £33,832 | £35,400 | £37,007 | £38,657 | £177,510 |
| Profit After Tax | £26,417 | £27,404 | £28,674 | £29,976 | £31,312 | £143,783 |
| Change In Property Value | £14,400 | £14,688 | £29,964 | £38,953 | £44,990 | £142,994 |
| Net Return | £40,817 | £42,092 | £58,637 | £68,928 | £76,303 | £286,777 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 12% | 15% | 16% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change