Flat
G71
1 bed
1 bath
Langside Road, Bothwell G71
Scotland, Scotland · G71
View property listing
Initial Investment
£30,698First YearProfit From Rental Income
£-1,607
↘ -5%After 5 Years
Change In Property Value
£22,645
↗ 25%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,664 | £5,777 | £5,922 | £6,070 | £6,221 | £29,654 |
| Total Expenses | £6,137 | £6,194 | £6,252 | £6,310 | £6,368 | £31,261 |
| Profit Before Tax | £-473 | £-417 | £-330 | £-241 | £-147 | £-1,607 |
| Profit After Tax | £-473 | £-417 | £-330 | £-241 | £-147 | £-1,607 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,645 |
| Net Return | £2,227 | £2,364 | £4,444 | £5,774 | £6,229 | £21,038 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change