Terraced
G72
3 beds
2 baths
School Lane, Cambuslang G72
Scotland, Scotland · G72
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£5,049
↗ 8%After 5 Years
Change In Property Value
£47,809
↗ 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 | £9,876 | £10,074 | £10,325 | £10,583 | £10,848 | £51,706 |
| Total Expenses | £9,026 | £9,057 | £9,093 | £9,130 | £9,167 | £45,473 |
| Profit Before Tax | £850 | £1,016 | £1,232 | £1,454 | £1,681 | £6,234 |
| Profit After Tax | £689 | £823 | £998 | £1,177 | £1,362 | £5,049 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £6,389 | £6,694 | £11,077 | £13,876 | £14,823 | £52,859 |
| 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