Semi Detached G75 3 beds 2 baths

Harton Court, East Kilbride G75

Scotland, Scotland · G75

Initial Investment

First Year

£89,400First Year

Profit From Rental Income

After 5 Years

£35,239

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£71,742

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,720	£19,094	£19,476	£19,963	£20,462	£97,716
Total Expenses	£10,738	£10,787	£10,836	£10,895	£10,956	£54,211
Profit Before Tax	£7,983	£8,307	£8,640	£9,068	£9,507	£43,505
Profit After Tax	£6,466	£6,729	£6,999	£7,345	£7,700	£35,239
Change In Property Value	£7,800	£13,390	£16,871	£17,884	£15,797	£71,742
Net Return	£14,266	£20,119	£23,870	£25,229	£23,498	£106,981
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	16%	23%	27%	28%	26%	120%

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