Flat
G73
3 beds
1 bath
Mill Court, Rutherglen, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-4,531
↘ -18%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,828 | £3,905 | £3,983 | £4,082 | £4,184 | £19,982 |
| Total Expenses | £4,796 | £4,854 | £4,902 | £4,954 | £5,007 | £24,513 |
| Profit Before Tax | £-968 | £-949 | £-920 | £-872 | £-823 | £-4,531 |
| Profit After Tax | £-968 | £-949 | £-920 | £-872 | £-823 | £-4,531 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £1,282 | £2,913 | £3,947 | £4,287 | £3,734 | £16,164 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change