Flat
G74
2 beds
1 bath
St James Apartments, Hairmyres, Flat 2, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£-5,260
↘ -10%After 5 Years
Change In Property Value
£40,261
↗ 25%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,993 | £8,193 | £8,397 | £8,607 | £41,026 |
| Total Expenses | £9,132 | £9,193 | £9,256 | £9,321 | £9,384 | £46,286 |
| Profit Before Tax | £-1,296 | £-1,201 | £-1,064 | £-923 | £-777 | £-5,260 |
| Profit After Tax | £-1,296 | £-1,201 | £-1,064 | £-923 | £-777 | £-5,260 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £3,504 | £3,743 | £7,424 | £9,771 | £10,559 | £35,001 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change