Flat
G74
2 beds
1 bath
Loch Striven, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-5,264
↘ -20%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,672 | £3,745 | £3,820 | £3,916 | £4,014 | £19,167 |
| Total Expenses | £4,780 | £4,838 | £4,886 | £4,938 | £4,990 | £24,432 |
| Profit Before Tax | £-1,108 | £-1,092 | £-1,066 | £-1,022 | £-976 | £-5,264 |
| Profit After Tax | £-1,108 | £-1,092 | £-1,066 | £-1,022 | £-976 | £-5,264 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £1,142 | £2,770 | £3,801 | £4,137 | £3,581 | £15,431 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | 4% | 11% | 15% | 16% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change