Flat
G82
2 beds
1 bath
Tontine Park, Renton G82
Scotland, Scotland · G82
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-4,599
↘ -22%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,300 | £3,366 | £3,433 | £3,519 | £3,607 | £17,226 |
| Total Expenses | £4,261 | £4,317 | £4,365 | £4,415 | £4,467 | £21,824 |
| Profit Before Tax | £-961 | £-951 | £-932 | £-896 | £-860 | £-4,599 |
| Profit After Tax | £-961 | £-951 | £-932 | £-896 | £-860 | £-4,599 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,646 | £16,556 |
| Net Return | £840 | £2,139 | £2,962 | £3,231 | £2,786 | £11,957 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 13% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change