Flat
G74
1 bed
1 bath
Geddes Hill, Calderwood, East Kilbride, South Lanarkshire G74
Scotland, Scotland · G74
View property listing
Initial Investment
£22,450First YearProfit From Rental Income
£-8,353
↘ -37%After 5 Years
Change In Property Value
£16,356
↗ 25%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,180 | £3,244 | £3,325 | £3,408 | £3,493 | £16,649 |
| Total Expenses | £4,897 | £4,949 | £5,000 | £5,052 | £5,104 | £25,003 |
| Profit Before Tax | £-1,717 | £-1,706 | £-1,676 | £-1,645 | £-1,611 | £-8,353 |
| Profit After Tax | £-1,717 | £-1,706 | £-1,676 | £-1,645 | £-1,611 | £-8,353 |
| Change In Property Value | £1,950 | £2,009 | £3,448 | £4,344 | £4,605 | £16,356 |
| Net Return | £233 | £303 | £1,772 | £2,700 | £2,994 | £8,002 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 13% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change