Flat
G74
1 bed
1 bath
Mull, East Kilbride, Glasgow G74
Scotland, Scotland · G74
View property listing
Initial Investment
£16,675First YearProfit From Rental Income
£-7,154
↘ -43%After 5 Years
Change In Property Value
£13,107
↗ 28%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,328 | £2,375 | £2,422 | £2,483 | £2,545 | £12,152 |
| Total Expenses | £3,761 | £3,816 | £3,862 | £3,909 | £3,958 | £19,306 |
| Profit Before Tax | £-1,433 | £-1,441 | £-1,439 | £-1,427 | £-1,414 | £-7,154 |
| Profit After Tax | £-1,433 | £-1,441 | £-1,439 | £-1,427 | £-1,414 | £-7,154 |
| Change In Property Value | £1,425 | £2,446 | £3,082 | £3,267 | £2,886 | £13,107 |
| Net Return | £-8 | £1,005 | £1,643 | £1,840 | £1,472 | £5,953 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -8% | -43% |
| Total Net Return (%) | 0% | 6% | 10% | 11% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change