Flat
G71
1 bed
1 bath
Croftbank Crescent, Bothwell G71
Scotland, Scotland · G71
View property listing
Initial Investment
£32,348First YearProfit From Rental Income
£-1,072
↘ -3%After 5 Years
Change In Property Value
£23,903
↗ 25%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,988 | £6,108 | £6,260 | £6,417 | £6,577 | £31,351 |
| Total Expenses | £6,368 | £6,426 | £6,484 | £6,543 | £6,602 | £32,423 |
| Profit Before Tax | £-380 | £-318 | £-223 | £-126 | £-25 | £-1,072 |
| Profit After Tax | £-380 | £-318 | £-223 | £-126 | £-25 | £-1,072 |
| Change In Property Value | £2,850 | £2,935 | £5,039 | £6,349 | £6,730 | £23,903 |
| Net Return | £2,470 | £2,617 | £4,816 | £6,223 | £6,705 | £22,831 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change