Flat
G74
1 bed
1 bath
Loch Shin, St Leonards, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-8,492
↘ -41%After 5 Years
Change In Property Value
£15,098
↗ 25%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,940 | £2,999 | £3,074 | £3,151 | £3,229 | £15,393 |
| Total Expenses | £4,675 | £4,726 | £4,777 | £4,828 | £4,879 | £23,885 |
| Profit Before Tax | £-1,735 | £-1,728 | £-1,703 | £-1,678 | £-1,650 | £-8,492 |
| Profit After Tax | £-1,735 | £-1,728 | £-1,703 | £-1,678 | £-1,650 | £-8,492 |
| Change In Property Value | £1,800 | £1,854 | £3,183 | £4,010 | £4,251 | £15,098 |
| Net Return | £66 | £126 | £1,480 | £2,332 | £2,601 | £6,605 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | 0% | 1% | 7% | 11% | 13% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change