Flat G74 1 bed 1 bath

Glen More, St Leonards, East Kilbride G74

Scotland, Scotland · G74

Initial Investment

First Year

£19,150First Year

Profit From Rental Income

After 5 Years

£-6,613

↘ -35%After 5 Years

Change In Property Value

After 5 Years

£15,176

↗ 28%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,700	£2,754	£2,809	£2,879	£2,951	£14,094
Total Expenses	£4,040	£4,095	£4,142	£4,190	£4,240	£20,707
Profit Before Tax	£-1,340	£-1,341	£-1,332	£-1,311	£-1,289	£-6,613
Profit After Tax	£-1,340	£-1,341	£-1,332	£-1,311	£-1,289	£-6,613
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£310	£1,491	£2,236	£2,472	£2,053	£8,563
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	2%	8%	12%	13%	11%	45%

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