Flat
G74
1 bed
1 bath
St James Apartments, Hairmyres, Flat 5, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-3,536
↘ -10%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,896 | £4,994 | £5,094 | £5,221 | £5,352 | £25,557 |
| Total Expenses | £5,707 | £5,767 | £5,818 | £5,872 | £5,928 | £29,092 |
| Profit Before Tax | £-811 | £-773 | £-724 | £-651 | £-576 | £-3,536 |
| Profit After Tax | £-811 | £-773 | £-724 | £-651 | £-576 | £-3,536 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £2,189 | £4,377 | £5,765 | £6,227 | £5,499 | £24,057 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 6% | 13% | 17% | 18% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change