Flat
G71
1 bed
1 bath
Hamilton Road, Uddingston, Glasgow G71
Scotland, Scotland · G71
View property listing
Initial Investment
£28,720First YearProfit From Rental Income
£-2,171
↘ -8%After 5 Years
Change In Property Value
£21,137
↗ 25%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,292 | £5,398 | £5,533 | £5,671 | £5,813 | £27,707 |
| Total Expenses | £5,862 | £5,918 | £5,975 | £6,033 | £6,089 | £29,877 |
| Profit Before Tax | £-570 | £-521 | £-442 | £-362 | £-277 | £-2,171 |
| Profit After Tax | £-570 | £-521 | £-442 | £-362 | £-277 | £-2,171 |
| Change In Property Value | £2,520 | £2,596 | £4,456 | £5,614 | £5,951 | £21,137 |
| Net Return | £1,950 | £2,075 | £4,014 | £5,253 | £5,675 | £18,966 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change