Terraced G74 3 beds 1 bath

Tiree, East Kilbride G74

Scotland, Scotland · G74

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£6,853

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£44,149

↗ 28%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,836	£7,993	£8,153	£8,356	£8,565	£40,903
Total Expenses	£6,432	£6,460	£6,486	£6,517	£6,548	£32,443
Profit Before Tax	£1,404	£1,533	£1,667	£1,840	£2,017	£8,460
Profit After Tax	£1,138	£1,242	£1,350	£1,490	£1,634	£6,853
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£5,938	£9,482	£11,732	£12,495	£11,355	£51,002
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	11%	18%	22%	23%	21%	94%

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