Flat
G72
2 beds
1 bath
Auchinraith Terrace, Blantyre, Glasgow, South Lanarkshire G72
Scotland, Scotland · G72
View property listing
Initial Investment
£22,450First YearProfit From Rental Income
£-5,009
↘ -22%After 5 Years
Change In Property Value
£17,936
↗ 28%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,384 | £3,452 | £3,521 | £3,609 | £3,699 | £17,664 |
| Total Expenses | £4,430 | £4,487 | £4,534 | £4,585 | £4,637 | £22,673 |
| Profit Before Tax | £-1,046 | £-1,035 | £-1,014 | £-976 | £-938 | £-5,009 |
| Profit After Tax | £-1,046 | £-1,035 | £-1,014 | £-976 | £-938 | £-5,009 |
| Change In Property Value | £1,950 | £3,348 | £4,218 | £4,471 | £3,949 | £17,936 |
| Net Return | £904 | £2,313 | £3,204 | £3,495 | £3,012 | £12,927 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 13% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change