Flat
G74
1 bed
1 bath
St James Apartments, Hairmyres, Flat 5, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-7,211
↘ -21%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,896 | £4,994 | £5,119 | £5,247 | £5,378 | £25,633 |
| Total Expenses | £6,457 | £6,513 | £6,568 | £6,625 | £6,681 | £32,844 |
| Profit Before Tax | £-1,561 | £-1,519 | £-1,450 | £-1,378 | £-1,303 | £-7,211 |
| Profit After Tax | £-1,561 | £-1,519 | £-1,450 | £-1,378 | £-1,303 | £-7,211 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £1,439 | £1,571 | £3,855 | £5,305 | £5,782 | £17,952 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 17% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change