Flat
G74
1 bed
1 bath
Clyde Tower, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£15,850First YearProfit From Rental Income
£-7,316
↘ -46%After 5 Years
Change In Property Value
£12,417
↗ 28%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,208 | £2,252 | £2,297 | £2,355 | £2,413 | £11,526 |
| Total Expenses | £3,669 | £3,723 | £3,769 | £3,816 | £3,865 | £18,841 |
| Profit Before Tax | £-1,461 | £-1,471 | £-1,471 | £-1,462 | £-1,451 | £-7,316 |
| Profit After Tax | £-1,461 | £-1,471 | £-1,471 | £-1,462 | £-1,451 | £-7,316 |
| Change In Property Value | £1,350 | £2,318 | £2,920 | £3,095 | £2,734 | £12,417 |
| Net Return | £-111 | £847 | £1,449 | £1,634 | £1,283 | £5,101 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -1% | 5% | 9% | 10% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change