Flat
G74
1 bed
1 bath
Calder Tower, St. Leonards, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£14,200First YearProfit From Rental Income
£-7,695
↘ -54%After 5 Years
Change In Property Value
£11,037
↗ 28%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,956 | £1,995 | £2,035 | £2,086 | £2,138 | £10,210 |
| Total Expenses | £3,483 | £3,537 | £3,582 | £3,628 | £3,676 | £17,905 |
| Profit Before Tax | £-1,527 | £-1,541 | £-1,546 | £-1,543 | £-1,538 | £-7,695 |
| Profit After Tax | £-1,527 | £-1,541 | £-1,546 | £-1,543 | £-1,538 | £-7,695 |
| Change In Property Value | £1,200 | £2,060 | £2,596 | £2,751 | £2,430 | £11,037 |
| Net Return | £-327 | £519 | £1,049 | £1,209 | £892 | £3,342 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -2% | 4% | 7% | 9% | 6% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change