Semi Detached
G71
2 beds
1 bath
West Avenue, Uddingston G71
Scotland, Scotland · G71
View property listing
Initial Investment
£56,550First YearProfit From Rental Income
£11,218
↗ 20%After 5 Years
Change In Property Value
£42,022
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,524 | £10,734 | £11,003 | £11,278 | £11,560 | £55,099 |
| Total Expenses | £8,178 | £8,211 | £8,248 | £8,287 | £8,326 | £41,249 |
| Profit Before Tax | £2,346 | £2,524 | £2,755 | £2,991 | £3,234 | £13,850 |
| Profit After Tax | £1,900 | £2,044 | £2,231 | £2,423 | £2,620 | £11,218 |
| Change In Property Value | £5,010 | £5,160 | £8,859 | £11,162 | £11,831 | £42,022 |
| Net Return | £6,910 | £7,205 | £11,090 | £13,585 | £14,451 | £53,240 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change