Terraced
G72
3 beds
1 bath
Park Lane, Blantyre G72
Scotland, Scotland · G72
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£6,652
↗ 15%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,891 | £7,029 | £7,205 | £7,385 | £35,266 |
| Total Expenses | £5,358 | £5,384 | £5,408 | £5,436 | £5,465 | £27,053 |
| Profit Before Tax | £1,398 | £1,507 | £1,621 | £1,768 | £1,920 | £8,213 |
| Profit After Tax | £1,132 | £1,220 | £1,313 | £1,432 | £1,555 | £6,652 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £5,032 | £7,915 | £9,748 | £10,374 | £9,454 | £42,524 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 22% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change