Semi Detached
G72
2 beds
1 bath
Skylark Gardens, Cambuslang G72
Scotland, Scotland · G72
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£12,733
↗ 17%After 5 Years
Change In Property Value
£60,705
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,436 | £11,665 | £11,898 | £12,195 | £12,500 | £59,695 |
| Total Expenses | £8,722 | £8,757 | £8,791 | £8,831 | £8,872 | £43,974 |
| Profit Before Tax | £2,714 | £2,907 | £3,107 | £3,364 | £3,628 | £15,720 |
| Profit After Tax | £2,198 | £2,355 | £2,517 | £2,725 | £2,939 | £12,733 |
| Change In Property Value | £6,600 | £11,330 | £14,276 | £15,132 | £13,367 | £60,705 |
| Net Return | £8,798 | £13,685 | £16,792 | £17,857 | £16,306 | £73,438 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change