Terraced G75 1 bed 1 bath

Gardenhall Court, Gardenhall, East Kilbride G75

Scotland, Scotland · G75

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£18,720

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£34,492

↗ 28%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,951	£10,150	£10,404	£10,664	£50,925
Total Expenses	£5,497	£5,529	£5,560	£5,595	£5,632	£27,814
Profit Before Tax	£4,259	£4,422	£4,591	£4,808	£5,032	£23,111
Profit After Tax	£3,449	£3,582	£3,718	£3,895	£4,076	£18,720
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£7,199	£10,019	£11,830	£12,493	£11,671	£53,211
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	17%	24%	28%	30%	28%	126%

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