Flat
G74
1 bed
1 bath
Newhousemill Road, East Kilbride, Glasgow G74
Scotland, Scotland · G74
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£-1,105
↘ -2%After 5 Years
Change In Property Value
£37,251
↗ 28%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,612 | £6,744 | £6,879 | £7,051 | £7,227 | £34,514 |
| Total Expenses | £7,005 | £7,068 | £7,123 | £7,182 | £7,242 | £35,619 |
| Profit Before Tax | £-393 | £-324 | £-243 | £-130 | £-14 | £-1,105 |
| Profit After Tax | £-393 | £-324 | £-243 | £-130 | £-14 | £-1,105 |
| Change In Property Value | £4,050 | £6,953 | £8,760 | £9,286 | £8,202 | £37,251 |
| Net Return | £3,657 | £6,629 | £8,517 | £9,155 | £8,188 | £36,146 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change