Detached
G72
5 beds
3 baths
Honeybee Avenue, Cambuslang G72
Scotland, Scotland · G72
View property listing
Initial Investment
£146,350First YearProfit From Rental Income
£24,895
↗ 17%After 5 Years
Change In Property Value
£110,373
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,212 | £21,636 | £22,177 | £22,731 | £108,553 |
| Total Expenses | £15,450 | £15,504 | £15,556 | £15,621 | £15,687 | £77,818 |
| Profit Before Tax | £5,346 | £5,708 | £6,080 | £6,556 | £7,044 | £30,735 |
| Profit After Tax | £4,331 | £4,624 | £4,925 | £5,310 | £5,706 | £24,895 |
| Change In Property Value | £12,000 | £20,600 | £25,956 | £27,513 | £24,303 | £110,373 |
| Net Return | £16,331 | £25,224 | £30,881 | £32,824 | £30,009 | £135,268 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 17% | 21% | 22% | 21% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change