Flat
G73
1 bed
1 bath
Princes Gate, Rutherglen, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-5,726
↘ -28%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,060 | £3,121 | £3,184 | £3,263 | £3,345 | £15,973 |
| Total Expenses | £4,237 | £4,293 | £4,340 | £4,390 | £4,440 | £21,699 |
| Profit Before Tax | £-1,177 | £-1,171 | £-1,156 | £-1,126 | £-1,096 | £-5,726 |
| Profit After Tax | £-1,177 | £-1,171 | £-1,156 | £-1,126 | £-1,096 | £-5,726 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,646 | £16,556 |
| Net Return | £624 | £1,919 | £2,737 | £3,001 | £2,550 | £10,830 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | 3% | 9% | 13% | 14% | 12% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change