Terraced G74 2 beds 1 bath

Ellisland, Calderwood, East Kilbride G74

Scotland, Scotland · G74

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£1,046

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,880	£5,998	£6,148	£6,301	£6,459	£30,785
Total Expenses	£5,849	£5,872	£5,898	£5,924	£5,951	£29,494
Profit Before Tax	£31	£125	£250	£377	£508	£1,291
Profit After Tax	£25	£102	£202	£305	£411	£1,046
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£3,625	£3,810	£6,568	£8,326	£8,913	£31,241
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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