Flat G75 1 bed 1 bath

23 Freeland Lane, East Kilbride, Glasgow, South Lanarkshire G75

Scotland, Scotland · G75

Initial Investment

First Year

£16,675First Year

Profit From Rental Income

After 5 Years

£-2,024

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£13,107

↗ 28%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,420	£3,488	£3,558	£3,647	£3,738	£17,852
Total Expenses	£3,870	£3,927	£3,975	£4,026	£4,078	£19,876
Profit Before Tax	£-450	£-439	£-417	£-379	£-339	£-2,024
Profit After Tax	£-450	£-439	£-417	£-379	£-339	£-2,024
Change In Property Value	£1,425	£2,446	£3,082	£3,267	£2,886	£13,107
Net Return	£975	£2,007	£2,665	£2,888	£2,547	£11,083
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	6%	12%	16%	17%	15%	66%

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