Flat G73 1 bed 1 bath

Main Street, Rutherglen, Glasgow G73

Scotland, Scotland · G73

Initial Investment

First Year

£27,400First Year

Profit From Rental Income

After 5 Years

£-4,152

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£22,075

↗ 28%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,080	£4,162	£4,245	£4,351	£4,460	£21,297
Total Expenses	£4,982	£5,040	£5,089	£5,142	£5,195	£25,449
Profit Before Tax	£-902	£-879	£-845	£-791	£-736	£-4,152
Profit After Tax	£-902	£-879	£-845	£-791	£-736	£-4,152
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£1,498	£3,241	£4,347	£4,712	£4,125	£17,923
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	5%	12%	16%	17%	15%	65%

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