Flat
G74
2 beds
1 bath
Loch Striven, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-8,019
↘ -31%After 5 Years
Change In Property Value
£18,872
↗ 25%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,672 | £3,745 | £3,839 | £3,935 | £4,033 | £19,225 |
| Total Expenses | £5,343 | £5,396 | £5,448 | £5,502 | £5,554 | £27,244 |
| Profit Before Tax | £-1,671 | £-1,651 | £-1,609 | £-1,567 | £-1,521 | £-8,019 |
| Profit After Tax | £-1,671 | £-1,651 | £-1,609 | £-1,567 | £-1,521 | £-8,019 |
| Change In Property Value | £2,250 | £2,318 | £3,978 | £5,013 | £5,314 | £18,872 |
| Net Return | £579 | £667 | £2,369 | £3,446 | £3,792 | £10,853 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 15% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change