Terraced
G72
2 beds
1 bath
66, Kirkton Road, Cambuslang G72
Scotland, Scotland · G72
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£6,345
↗ 15%After 5 Years
Change In Property Value
£34,492
↗ 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 | £6,504 | £6,634 | £6,767 | £6,936 | £7,109 | £33,950 |
| Total Expenses | £5,172 | £5,198 | £5,221 | £5,249 | £5,277 | £26,117 |
| Profit Before Tax | £1,332 | £1,436 | £1,545 | £1,687 | £1,833 | £7,833 |
| Profit After Tax | £1,079 | £1,163 | £1,252 | £1,367 | £1,484 | £6,345 |
| Change In Property Value | £3,750 | £6,438 | £8,111 | £8,598 | £7,595 | £34,492 |
| Net Return | £4,829 | £7,601 | £9,363 | £9,965 | £9,079 | £40,837 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change