Terraced G74 2 beds 1 bath

Macleod Place, Calderwood, East Kilbride G74

Scotland, Scotland · G74

Initial Investment

First Year

£44,560First Year

Profit From Rental Income

After 5 Years

£5,296

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£36,423

↗ 28%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,468	£6,597	£6,729	£6,898	£7,070	£33,762
Total Expenses	£5,394	£5,419	£5,443	£5,470	£5,498	£27,224
Profit Before Tax	£1,074	£1,178	£1,287	£1,427	£1,572	£6,538
Profit After Tax	£870	£954	£1,042	£1,156	£1,273	£5,296
Change In Property Value	£3,960	£6,798	£8,565	£9,079	£8,020	£36,423
Net Return	£4,830	£7,752	£9,608	£10,236	£9,293	£41,719
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	22%	23%	21%	94%

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