Flat
ML1
1 bed
1 bath
Merry Street, Motherwell ML1
Scotland, Scotland · ML1
View property listing
Initial Investment
£25,090First YearProfit From Rental Income
£-940
↘ -4%After 5 Years
Change In Property Value
£20,143
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,524 | £4,614 | £4,707 | £4,824 | £4,945 | £23,615 |
| Total Expenses | £4,801 | £4,860 | £4,910 | £4,964 | £5,019 | £24,555 |
| Profit Before Tax | £-277 | £-246 | £-204 | £-140 | £-74 | £-940 |
| Profit After Tax | £-277 | £-246 | £-204 | £-140 | £-74 | £-940 |
| Change In Property Value | £2,190 | £3,760 | £4,737 | £5,021 | £4,435 | £20,143 |
| Net Return | £1,913 | £3,514 | £4,533 | £4,882 | £4,362 | £19,203 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 17% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change