Flat
G73
1 bed
1 bath
Hamilton Road, Rutherglen G73
Scotland, Scotland · G73
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-7,927
↘ -38%After 5 Years
Change In Property Value
£15,098
↗ 25%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,060 | £3,121 | £3,199 | £3,279 | £3,361 | £16,021 |
| Total Expenses | £4,687 | £4,739 | £4,789 | £4,841 | £4,892 | £23,948 |
| Profit Before Tax | £-1,627 | £-1,617 | £-1,590 | £-1,562 | £-1,531 | £-7,927 |
| Profit After Tax | £-1,627 | £-1,617 | £-1,590 | £-1,562 | £-1,531 | £-7,927 |
| Change In Property Value | £1,800 | £1,854 | £3,183 | £4,010 | £4,251 | £15,098 |
| Net Return | £174 | £237 | £1,593 | £2,448 | £2,720 | £7,171 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -7% | -38% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 13% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change