Terraced G74 2 beds 1 bath

Macleod Place, Calderwood, East Kilbride G74

Scotland, Scotland · G74

Initial Investment

First Year

£44,560First Year

Profit From Rental Income

After 5 Years

£1,362

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£33,215

↗ 25%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,468	£6,597	£6,762	£6,931	£7,105	£33,864
Total Expenses	£6,384	£6,408	£6,436	£6,463	£6,491	£32,183
Profit Before Tax	£84	£189	£327	£468	£613	£1,681
Profit After Tax	£68	£153	£265	£379	£497	£1,362
Change In Property Value	£3,960	£4,079	£7,002	£8,822	£9,352	£33,215
Net Return	£4,028	£4,232	£7,267	£9,201	£9,848	£34,577
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	9%	9%	16%	21%	22%	78%

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