Flat
ML1
2 beds
1 bath
Chapel Street, Cleland, Motherwell ML1
Scotland, Scotland · ML1
View property listing
Initial Investment
£24,760First YearProfit From Rental Income
£-1,061
↘ -4%After 5 Years
Change In Property Value
£19,867
↗ 28%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,464 | £4,553 | £4,644 | £4,760 | £4,879 | £23,302 |
| Total Expenses | £4,763 | £4,822 | £4,872 | £4,925 | £4,980 | £24,362 |
| Profit Before Tax | £-299 | £-269 | £-228 | £-165 | £-101 | £-1,061 |
| Profit After Tax | £-299 | £-269 | £-228 | £-165 | £-101 | £-1,061 |
| Change In Property Value | £2,160 | £3,708 | £4,672 | £4,952 | £4,375 | £19,867 |
| Net Return | £1,861 | £3,439 | £4,444 | £4,787 | £4,274 | £18,806 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 17% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change