Flat
G73
1 bed
1 bath
Princes Gate, Rutherglen, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£24,098First YearProfit From Rental Income
£-4,966
↘ -21%After 5 Years
Change In Property Value
£19,314
↗ 28%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,564 | £3,635 | £3,708 | £3,801 | £3,896 | £18,604 |
| Total Expenses | £4,608 | £4,666 | £4,714 | £4,765 | £4,817 | £23,570 |
| Profit Before Tax | £-1,044 | £-1,030 | £-1,006 | £-964 | £-921 | £-4,966 |
| Profit After Tax | £-1,044 | £-1,030 | £-1,006 | £-964 | £-921 | £-4,966 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,814 | £4,253 | £19,314 |
| Net Return | £1,055 | £2,574 | £3,536 | £3,850 | £3,331 | £14,347 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 4% | 11% | 15% | 16% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change