Flat
G75
1 bed
1 bath
Sandpiper Drive, Greenhills, East Kilbride G75
Scotland, Scotland · G75
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£146
↗ 1%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,320 | £4,406 | £4,495 | £4,607 | £4,722 | £22,550 |
| Total Expenses | £4,363 | £4,421 | £4,471 | £4,524 | £4,578 | £22,357 |
| Profit Before Tax | £-43 | £-15 | £24 | £83 | £144 | £193 |
| Profit After Tax | £-43 | £-15 | £19 | £67 | £117 | £146 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,646 | £16,556 |
| Net Return | £1,758 | £3,075 | £3,912 | £4,194 | £3,762 | £16,701 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change