Flat
G72
2 beds
1 bath
Auchinraith Terrace, Blantyre, Glasgow, South Lanarkshire G72
Scotland, Scotland · G72
View property listing
Initial Investment
£22,450First YearProfit From Rental Income
£-7,392
↘ -33%After 5 Years
Change In Property Value
£16,356
↗ 25%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,384 | £3,452 | £3,538 | £3,626 | £3,717 | £17,717 |
| Total Expenses | £4,917 | £4,970 | £5,022 | £5,074 | £5,126 | £25,109 |
| Profit Before Tax | £-1,533 | £-1,518 | £-1,484 | £-1,448 | £-1,409 | £-7,392 |
| Profit After Tax | £-1,533 | £-1,518 | £-1,484 | £-1,448 | £-1,409 | £-7,392 |
| Change In Property Value | £1,950 | £2,009 | £3,448 | £4,344 | £4,605 | £16,356 |
| Net Return | £417 | £490 | £1,964 | £2,896 | £3,196 | £8,964 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 14% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change