Flat
G74
1 bed
1 bath
Newhousemill Road, East Kilbride, Glasgow G74
Scotland, Scotland · G74
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£-6,068
↘ -13%After 5 Years
Change In Property Value
£33,970
↗ 25%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,612 | £6,744 | £6,913 | £7,086 | £7,263 | £34,618 |
| Total Expenses | £8,017 | £8,077 | £8,136 | £8,198 | £8,258 | £40,686 |
| Profit Before Tax | £-1,405 | £-1,332 | £-1,224 | £-1,112 | £-995 | £-6,068 |
| Profit After Tax | £-1,405 | £-1,332 | £-1,224 | £-1,112 | £-995 | £-6,068 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £2,645 | £2,839 | £5,938 | £7,911 | £8,569 | £27,902 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change