Flat
G73
1 bed
1 bath
Main Street, Rutherglen, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£-7,088
↘ -26%After 5 Years
Change In Property Value
£20,130
↗ 25%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,080 | £4,162 | £4,266 | £4,372 | £4,482 | £21,361 |
| Total Expenses | £5,582 | £5,636 | £5,690 | £5,744 | £5,798 | £28,449 |
| Profit Before Tax | £-1,502 | £-1,475 | £-1,424 | £-1,372 | £-1,316 | £-7,088 |
| Profit After Tax | £-1,502 | £-1,475 | £-1,424 | £-1,372 | £-1,316 | £-7,088 |
| Change In Property Value | £2,400 | £2,472 | £4,244 | £5,347 | £5,668 | £20,130 |
| Net Return | £898 | £997 | £2,820 | £3,975 | £4,352 | £13,042 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 16% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change