Semi Detached
G72
2 beds
1 bath
Monkcastle Drive, Cambuslang, Glasgow G72
Scotland, Scotland · G72
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£4,687
↗ 8%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,547 | £9,786 | £10,031 | £10,281 | £49,005 |
| Total Expenses | £8,578 | £8,608 | £8,642 | £8,678 | £8,713 | £43,219 |
| Profit Before Tax | £783 | £939 | £1,144 | £1,353 | £1,568 | £5,786 |
| Profit After Tax | £634 | £761 | £926 | £1,096 | £1,270 | £4,687 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £6,034 | £6,323 | £10,474 | £13,126 | £14,022 | £49,980 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change