Flat
G74
2 beds
1 bath
St James Apartments, Hairmyres, Flat 7, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£51,650First YearProfit From Rental Income
£-5,455
↘ -11%After 5 Years
Change In Property Value
£38,499
↗ 25%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,500 | £7,650 | £7,841 | £8,037 | £8,238 | £39,267 |
| Total Expenses | £8,820 | £8,881 | £8,943 | £9,007 | £9,070 | £44,721 |
| Profit Before Tax | £-1,320 | £-1,231 | £-1,102 | £-970 | £-831 | £-5,455 |
| Profit After Tax | £-1,320 | £-1,231 | £-1,102 | £-970 | £-831 | £-5,455 |
| Change In Property Value | £4,590 | £4,728 | £8,116 | £10,226 | £10,840 | £38,499 |
| Net Return | £3,270 | £3,496 | £7,014 | £9,256 | £10,008 | £33,045 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change