Flat
G71
1 bed
1 bath
Croftbank Crescent, Bothwell, South Lanarkshire G71
Scotland, Scotland · G71
View property listing
Initial Investment
£30,370First YearProfit From Rental Income
£1,263
↗ 4%After 5 Years
Change In Property Value
£24,558
↗ 28%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,716 | £5,830 | £5,976 | £6,126 | £29,252 |
| Total Expenses | £5,424 | £5,485 | £5,538 | £5,594 | £5,652 | £27,692 |
| Profit Before Tax | £180 | £231 | £293 | £382 | £474 | £1,560 |
| Profit After Tax | £146 | £187 | £237 | £310 | £384 | £1,263 |
| Change In Property Value | £2,670 | £4,584 | £5,775 | £6,122 | £5,408 | £24,558 |
| Net Return | £2,816 | £4,771 | £6,012 | £6,431 | £5,791 | £25,821 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 19% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change