Terraced G72 2 beds 1 bath

Partridge Crescent, Cambuslang G72

Scotland, Scotland · G72

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£10,706

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£52,427

↗ 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	£9,876	£10,074	£10,275	£10,532	£10,795	£51,552
Total Expenses	£7,601	£7,633	£7,663	£7,700	£7,737	£38,334
Profit Before Tax	£2,275	£2,440	£2,611	£2,832	£3,059	£13,218
Profit After Tax	£1,843	£1,977	£2,115	£2,294	£2,477	£10,706
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£7,543	£11,762	£14,444	£15,363	£14,022	£63,134
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