Flat
G74
2 beds
1 bath
St James Apartments, Hairmyres, Flat 2, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£486
↗ 1%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,993 | £8,153 | £8,356 | £8,565 | £40,903 |
| Total Expenses | £7,932 | £7,997 | £8,054 | £8,116 | £8,180 | £40,280 |
| Profit Before Tax | £-96 | £-5 | £98 | £240 | £385 | £623 |
| Profit After Tax | £-96 | £-5 | £80 | £194 | £312 | £486 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £4,704 | £8,235 | £10,462 | £11,200 | £10,033 | £44,635 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 19% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change