Flat
G73
2 beds
1 bath
Main Street, Rutherglen, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£-2,198
↘ -6%After 5 Years
Change In Property Value
£28,973
↗ 28%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,352 | £5,459 | £5,568 | £5,707 | £5,850 | £27,937 |
| Total Expenses | £5,914 | £5,974 | £6,026 | £6,082 | £6,139 | £30,135 |
| Profit Before Tax | £-562 | £-515 | £-458 | £-375 | £-289 | £-2,198 |
| Profit After Tax | £-562 | £-515 | £-458 | £-375 | £-289 | £-2,198 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £2,588 | £4,892 | £6,355 | £6,848 | £6,091 | £26,775 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change