Flat
ML6
2 beds
1 bath
Faskine Avenue, Calderbank ML6
Scotland, Scotland · ML6
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£168
↗ 1%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,184 | £5,288 | £5,393 | £5,528 | £5,666 | £27,060 |
| Total Expenses | £5,253 | £5,314 | £5,365 | £5,421 | £5,477 | £26,830 |
| Profit Before Tax | £-69 | £-26 | £28 | £108 | £189 | £230 |
| Profit After Tax | £-69 | £-26 | £23 | £87 | £153 | £168 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £2,481 | £4,352 | £5,539 | £5,934 | £5,318 | £23,623 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 18% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change