Flat G72 2 beds 2 baths

Silverbanks Court, Camuslang G72

Scotland, Scotland · G72

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£653

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£37,251

↗ 28%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,020	£7,160	£7,304	£7,486	£7,673	£36,644
Total Expenses	£7,046	£7,110	£7,165	£7,225	£7,286	£35,832
Profit Before Tax	£-26	£51	£139	£261	£387	£812
Profit After Tax	£-26	£41	£112	£212	£313	£653
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£4,024	£6,994	£8,872	£9,497	£8,516	£37,903
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	15%	19%	21%	19%	83%

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