Flat
G71
1 bed
1 bath
Langside Road, Bothwell G71
Scotland, Scotland · G71
View property listing
Initial Investment
£30,698First YearProfit From Rental Income
£1,362
↗ 4%After 5 Years
Change In Property Value
£24,833
↗ 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 | £5,664 | £5,777 | £5,893 | £6,040 | £6,191 | £29,565 |
| Total Expenses | £5,462 | £5,523 | £5,576 | £5,632 | £5,690 | £27,884 |
| Profit Before Tax | £202 | £254 | £317 | £408 | £501 | £1,682 |
| Profit After Tax | £164 | £206 | £257 | £330 | £406 | £1,362 |
| Change In Property Value | £2,700 | £4,635 | £5,840 | £6,190 | £5,468 | £24,833 |
| Net Return | £2,863 | £4,840 | £6,097 | £6,520 | £5,874 | £26,195 |
| Return From Rental Income (%) | 1% | 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