Flat
G74
2 beds
1 bath
St James Apartments, Hairmyres, Flat 7, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£51,650First YearProfit From Rental Income
£89
↗ 0%After 5 Years
Change In Property Value
£42,218
↗ 28%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,500 | £7,650 | £7,803 | £7,998 | £8,198 | £39,149 |
| Total Expenses | £7,673 | £7,738 | £7,794 | £7,855 | £7,918 | £38,978 |
| Profit Before Tax | £-173 | £-88 | £9 | £143 | £280 | £171 |
| Profit After Tax | £-173 | £-88 | £7 | £116 | £227 | £89 |
| Change In Property Value | £4,590 | £7,880 | £9,928 | £10,524 | £9,296 | £42,218 |
| Net Return | £4,417 | £7,792 | £9,935 | £10,639 | £9,523 | £42,307 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 18% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change