Flat
G71
1 bed
1 bath
Croftbank Crescent, Bothwell, South Lanarkshire G71
Scotland, Scotland · G71
View property listing
Initial Investment
£30,370First YearProfit From Rental Income
£-1,693
↘ -6%After 5 Years
Change In Property Value
£22,395
↗ 25%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,716 | £5,859 | £6,005 | £6,156 | £29,340 |
| Total Expenses | £6,091 | £6,149 | £6,206 | £6,264 | £6,322 | £31,033 |
| Profit Before Tax | £-487 | £-433 | £-347 | £-259 | £-167 | £-1,693 |
| Profit After Tax | £-487 | £-433 | £-347 | £-259 | £-167 | £-1,693 |
| Change In Property Value | £2,670 | £2,750 | £4,721 | £5,948 | £6,305 | £22,395 |
| Net Return | £2,183 | £2,317 | £4,374 | £5,689 | £6,139 | £20,702 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change