Flat
ML3
2 beds
1 bath
Mayfield Road, Hamilton, South Lanarkshire ML3
Scotland, Scotland · ML3
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-683
↘ -3%After 5 Years
Change In Property Value
£19,315
↗ 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 | £4,476 | £4,566 | £4,657 | £4,773 | £4,893 | £23,364 |
| Total Expenses | £4,700 | £4,759 | £4,809 | £4,862 | £4,917 | £24,047 |
| Profit Before Tax | £-224 | £-193 | £-152 | £-89 | £-24 | £-683 |
| Profit After Tax | £-224 | £-193 | £-152 | £-89 | £-24 | £-683 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,815 | £4,253 | £19,315 |
| Net Return | £1,876 | £3,412 | £4,390 | £4,726 | £4,229 | £18,632 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 18% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change