Flat G74 1 bed 1 bath

Loch Shin, St Leonards, East Kilbride G74

Scotland, Scotland · G74

Initial Investment

First Year

£20,800First Year

Profit From Rental Income

After 5 Years

£-6,290

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£16,556

↗ 28%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,940	£2,999	£3,059	£3,135	£3,214	£15,346
Total Expenses	£4,225	£4,280	£4,327	£4,377	£4,427	£21,636
Profit Before Tax	£-1,285	£-1,282	£-1,269	£-1,242	£-1,214	£-6,290
Profit After Tax	£-1,285	£-1,282	£-1,269	£-1,242	£-1,214	£-6,290
Change In Property Value	£1,800	£3,090	£3,893	£4,127	£3,646	£16,556
Net Return	£516	£1,808	£2,625	£2,885	£2,432	£10,266
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	2%	9%	13%	14%	12%	49%

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