Flat G73 1 bed 1 bath

Blairbeth Road, Rutherglen, Glasgow G73

Scotland, Scotland · G73

Initial Investment

First Year

£68,099First Year

Profit From Rental Income

After 5 Years

£-2,056

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£50,325

↗ 25%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,404	£10,664	£10,931	£11,204	£53,403
Total Expenses	£10,955	£11,021	£11,090	£11,161	£11,231	£55,458
Profit Before Tax	£-755	£-617	£-426	£-230	£-27	£-2,056
Profit After Tax	£-755	£-617	£-426	£-230	£-27	£-2,056
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,325
Net Return	£5,245	£5,563	£10,183	£13,137	£14,142	£48,270
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	8%	8%	15%	19%	21%	71%

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