Terraced G72 2 beds 1 bath

Skylark Gardens, Cambuslang G72

Scotland, Scotland · G72

Initial Investment

First Year

£66,350First Year

Profit From Rental Income

After 5 Years

£11,059

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£53,807

↗ 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	£10,140	£10,343	£10,550	£10,813	£11,084	£52,930
Total Expenses	£7,788	£7,821	£7,852	£7,889	£7,926	£39,276
Profit Before Tax	£2,352	£2,522	£2,698	£2,925	£3,157	£13,654
Profit After Tax	£1,905	£2,043	£2,185	£2,369	£2,557	£11,059
Change In Property Value	£5,850	£10,043	£12,654	£13,413	£11,848	£53,807
Net Return	£7,755	£12,085	£14,839	£15,782	£14,405	£64,866
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	24%	22%	98%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change