Flat G72 2 beds 1 bath

Cairns Road, Cambuslang, Glasgow, South Lanarkshire G72

Scotland, Scotland · G72

Initial Investment

First Year

£22,450First Year

Profit From Rental Income

After 5 Years

£-5,009

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£17,936

↗ 28%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,384	£3,452	£3,521	£3,609	£3,699	£17,664
Total Expenses	£4,430	£4,487	£4,534	£4,585	£4,637	£22,673
Profit Before Tax	£-1,046	£-1,035	£-1,014	£-976	£-938	£-5,009
Profit After Tax	£-1,046	£-1,035	£-1,014	£-976	£-938	£-5,009
Change In Property Value	£1,950	£3,348	£4,218	£4,471	£3,949	£17,936
Net Return	£904	£2,313	£3,204	£3,495	£3,012	£12,927
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-22%
Total Net Return (%)	4%	10%	14%	16%	13%	58%

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