Flat G72 2 beds 2 baths

Dukes Court, Cambuslang G72

Scotland, Scotland · G72

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£-4,398

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£32,712

↗ 25%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,891	£7,063	£7,240	£7,421	£35,371
Total Expenses	£7,833	£7,893	£7,953	£8,015	£8,075	£39,769
Profit Before Tax	£-1,077	£-1,002	£-890	£-775	£-654	£-4,398
Profit After Tax	£-1,077	£-1,002	£-890	£-775	£-654	£-4,398
Change In Property Value	£3,900	£4,017	£6,896	£8,689	£9,210	£32,712
Net Return	£2,823	£3,015	£6,006	£7,914	£8,556	£28,314
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change