Flat
ML2
2 beds
1 bath
Leighton Street, Wishaw ML2
Scotland, Scotland · ML2
View property listing
Initial Investment
£31,690First YearProfit From Rental Income
£1,701
↗ 5%After 5 Years
Change In Property Value
£25,662
↗ 28%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,856 | £5,973 | £6,093 | £6,245 | £6,401 | £30,568 |
| Total Expenses | £5,578 | £5,640 | £5,693 | £5,750 | £5,808 | £28,467 |
| Profit Before Tax | £278 | £334 | £400 | £495 | £593 | £2,100 |
| Profit After Tax | £225 | £270 | £324 | £401 | £480 | £1,701 |
| Change In Property Value | £2,790 | £4,790 | £6,035 | £6,397 | £5,651 | £25,662 |
| Net Return | £3,015 | £5,060 | £6,359 | £6,798 | £6,131 | £27,363 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 19% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change