Flat
G75
1 bed
1 bath
Breamish Place, East Kilbride, Glasgow, South Lanarkshire G75
Scotland, Scotland · G75
View property listing
Initial Investment
£25,090First YearProfit From Rental Income
£2,024
↗ 8%After 5 Years
Change In Property Value
£20,143
↗ 28%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,256 | £5,361 | £5,468 | £5,605 | £5,745 | £27,436 |
| Total Expenses | £4,874 | £4,935 | £4,987 | £5,042 | £5,099 | £24,937 |
| Profit Before Tax | £382 | £426 | £482 | £563 | £646 | £2,499 |
| Profit After Tax | £309 | £345 | £390 | £456 | £524 | £2,024 |
| Change In Property Value | £2,190 | £3,760 | £4,737 | £5,021 | £4,435 | £20,143 |
| Net Return | £2,499 | £4,105 | £5,127 | £5,477 | £4,959 | £22,167 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change