Flat
G12
3 beds
1 bath
Hamilton Park Avenue, Botanics G12
Scotland, Scotland · G12
View property listing
Initial Investment
£85,597First YearProfit From Rental Income
£11,290
↗ 13%After 5 Years
Change In Property Value
£68,982
↗ 28%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £14,027 | £14,308 | £14,665 | £15,032 | £71,784 |
| Total Expenses | £11,419 | £11,496 | £11,565 | £11,643 | £11,722 | £57,846 |
| Profit Before Tax | £2,333 | £2,531 | £2,742 | £3,022 | £3,310 | £13,938 |
| Profit After Tax | £1,890 | £2,050 | £2,221 | £2,448 | £2,681 | £11,290 |
| Change In Property Value | £7,500 | £12,875 | £16,222 | £17,196 | £15,189 | £68,982 |
| Net Return | £9,390 | £14,925 | £18,443 | £19,644 | £17,870 | £80,272 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 17% | 22% | 23% | 21% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change