Flat ML1 1 bed 1 bath

Ghillies Lane, Motherwell ML1

Scotland, Scotland · ML1

Initial Investment

First Year

£22,450First Year

Profit From Rental Income

After 5 Years

£-1,964

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£17,936

↗ 28%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,032	£4,113	£4,195	£4,300	£4,407	£21,047
Total Expenses	£4,495	£4,553	£4,602	£4,654	£4,708	£23,011
Profit Before Tax	£-463	£-440	£-407	£-354	£-300	£-1,964
Profit After Tax	£-463	£-440	£-407	£-354	£-300	£-1,964
Change In Property Value	£1,950	£3,348	£4,218	£4,471	£3,949	£17,936
Net Return	£1,487	£2,908	£3,811	£4,117	£3,649	£15,971
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	7%	13%	17%	18%	16%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change