Flat
G71
2 beds
1 bath
Clyde Avenue, Bothwell G71
Scotland, Scotland · G71
View property listing
Initial Investment
£38,950First YearProfit From Rental Income
£4,131
↗ 11%After 5 Years
Change In Property Value
£31,732
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,248 | £7,393 | £7,541 | £7,729 | £7,923 | £37,834 |
| Total Expenses | £6,425 | £6,489 | £6,545 | £6,606 | £6,668 | £32,733 |
| Profit Before Tax | £823 | £904 | £996 | £1,123 | £1,255 | £5,100 |
| Profit After Tax | £667 | £732 | £806 | £910 | £1,016 | £4,131 |
| Change In Property Value | £3,450 | £5,923 | £7,462 | £7,910 | £6,987 | £31,732 |
| Net Return | £4,117 | £6,654 | £8,269 | £8,820 | £8,004 | £35,864 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 17% | 21% | 23% | 21% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change