Flat G65 2 beds 1 bath

Kingston Flats, Kilsyth G65

Scotland, Scotland · G65

Initial Investment

First Year

£33,998First Year

Profit From Rental Income

After 5 Years

£-6,249

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£25,162

↗ 25%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,100	£5,202	£5,332	£5,465	£5,602	£26,701
Total Expenses	£6,477	£6,534	£6,589	£6,647	£6,703	£32,950
Profit Before Tax	£-1,377	£-1,332	£-1,257	£-1,181	£-1,101	£-6,249
Profit After Tax	£-1,377	£-1,332	£-1,257	£-1,181	£-1,101	£-6,249
Change In Property Value	£3,000	£3,090	£5,304	£6,683	£7,084	£25,162
Net Return	£1,623	£1,758	£4,047	£5,502	£5,983	£18,913
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	5%	5%	12%	16%	18%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change