Flat
G74
1 bed
1 bath
Sadlers Wells Court, East Kilbride, Glasgow G74
Scotland, Scotland · G74
View property listing
Initial Investment
£14,200First YearProfit From Rental Income
£-9,162
↘ -65%After 5 Years
Change In Property Value
£10,065
↗ 25%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,956 | £1,995 | £2,045 | £2,096 | £2,149 | £10,241 |
| Total Expenses | £3,783 | £3,833 | £3,880 | £3,929 | £3,977 | £19,402 |
| Profit Before Tax | £-1,827 | £-1,837 | £-1,835 | £-1,833 | £-1,829 | £-9,162 |
| Profit After Tax | £-1,827 | £-1,837 | £-1,835 | £-1,833 | £-1,829 | £-9,162 |
| Change In Property Value | £1,200 | £1,236 | £2,122 | £2,673 | £2,834 | £10,065 |
| Net Return | £-627 | £-601 | £286 | £840 | £1,005 | £904 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -65% |
| Total Net Return (%) | -4% | -4% | 2% | 6% | 7% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change