Flat
G74
2 beds
1 bath
Old Mill Road, East Mains, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£-4,562
↘ -16%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,164 | £4,247 | £4,332 | £4,441 | £4,552 | £21,736 |
| Total Expenses | £5,151 | £5,210 | £5,259 | £5,312 | £5,366 | £26,297 |
| Profit Before Tax | £-987 | £-962 | £-927 | £-871 | £-814 | £-4,562 |
| Profit After Tax | £-987 | £-962 | £-927 | £-871 | £-814 | £-4,562 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £1,563 | £3,415 | £4,589 | £4,975 | £4,351 | £18,893 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 12% | 16% | 17% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change