Flat G73 2 beds 1 bath

Main Street, Rutherglen, Glasgow G73

Scotland, Scotland · G73

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£-6,054

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£26,421

↗ 25%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,352	£5,459	£5,596	£5,735	£5,879	£28,021
Total Expenses	£6,701	£6,758	£6,814	£6,872	£6,929	£34,075
Profit Before Tax	£-1,349	£-1,299	£-1,219	£-1,137	£-1,050	£-6,054
Profit After Tax	£-1,349	£-1,299	£-1,219	£-1,137	£-1,050	£-6,054
Change In Property Value	£3,150	£3,245	£5,570	£7,018	£7,439	£26,421
Net Return	£1,801	£1,946	£4,351	£5,881	£6,388	£20,367
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	5%	5%	12%	16%	18%	57%

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