Flat
G74
2 beds
1 bath
Old Mill Road, East Mains, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£-7,684
↘ -26%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,164 | £4,247 | £4,353 | £4,462 | £4,574 | £21,801 |
| Total Expenses | £5,789 | £5,843 | £5,897 | £5,951 | £6,005 | £29,485 |
| Profit Before Tax | £-1,625 | £-1,596 | £-1,543 | £-1,489 | £-1,431 | £-7,684 |
| Profit After Tax | £-1,625 | £-1,596 | £-1,543 | £-1,489 | £-1,431 | £-7,684 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £925 | £1,031 | £2,966 | £4,192 | £4,591 | £13,704 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 16% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change