Detached
ML9
3 beds
1 bath
Croft Road, Larkhall ML9
Scotland, Scotland · ML9
View property listing
Initial Investment
£75,100First YearProfit From Rental Income
£16,934
↗ 23%After 5 Years
Change In Property Value
£60,705
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,540 | £12,791 | £13,047 | £13,373 | £13,707 | £65,457 |
| Total Expenses | £8,833 | £8,870 | £8,906 | £8,949 | £8,993 | £44,551 |
| Profit Before Tax | £3,708 | £3,921 | £4,141 | £4,424 | £4,714 | £20,907 |
| Profit After Tax | £3,003 | £3,176 | £3,354 | £3,583 | £3,818 | £16,934 |
| Change In Property Value | £6,600 | £11,330 | £14,276 | £15,132 | £13,367 | £60,705 |
| Net Return | £9,603 | £14,506 | £17,630 | £18,716 | £17,185 | £77,640 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change