Flat G75 2 beds 2 baths

Eaglesham Court, East Kilbride, Glasgow, South Lanarkshire G75

Scotland, Scotland · G75

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£10,932

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£37,251

↗ 28%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,720	£9,914	£10,113	£10,366	£10,625	£50,737
Total Expenses	£7,316	£7,385	£7,446	£7,513	£7,582	£37,241
Profit Before Tax	£2,404	£2,529	£2,667	£2,852	£3,043	£13,496
Profit After Tax	£1,948	£2,049	£2,160	£2,311	£2,465	£10,932
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£5,998	£9,001	£10,920	£11,596	£10,667	£48,183
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	25%	23%	106%

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