Terraced
G75
2 beds
1 bath
Catbells Drive, East Kilbride G75
Scotland, Scotland · G75
View property listing
Initial Investment
£62,850First YearProfit From Rental Income
£28,710
↗ 46%After 5 Years
Change In Property Value
£51,047
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,436 | £14,725 | £15,019 | £15,395 | £15,780 | £75,354 |
| Total Expenses | £7,896 | £7,937 | £7,977 | £8,025 | £8,074 | £39,910 |
| Profit Before Tax | £6,540 | £6,787 | £7,042 | £7,370 | £7,705 | £35,445 |
| Profit After Tax | £5,297 | £5,498 | £5,704 | £5,969 | £6,241 | £28,710 |
| Change In Property Value | £5,550 | £9,528 | £12,005 | £12,725 | £11,240 | £51,047 |
| Net Return | £10,847 | £15,025 | £17,709 | £18,694 | £17,482 | £79,758 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 46% |
| Total Net Return (%) | 17% | 24% | 28% | 30% | 28% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change