Flat
ML9
2 beds
1 bath
Westerton Avenue, Larkhall ML9
Scotland, Scotland · ML9
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-2,344
↘ -11%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,780 | £3,856 | £3,933 | £4,031 | £4,132 | £19,731 |
| Total Expenses | £4,309 | £4,366 | £4,415 | £4,466 | £4,519 | £22,075 |
| Profit Before Tax | £-529 | £-510 | £-482 | £-435 | £-387 | £-2,344 |
| Profit After Tax | £-529 | £-510 | £-482 | £-435 | £-387 | £-2,344 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,646 | £16,556 |
| Net Return | £1,272 | £2,580 | £3,411 | £3,692 | £3,258 | £14,212 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change