Flat
G75
2 beds
1 bath
Telford Road, The Murray, East Kilbride G75
Scotland, Scotland · G75
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£1,241
↗ 4%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,242 | £6,398 | £6,558 | £6,722 | £32,042 |
| Total Expenses | £5,984 | £6,043 | £6,101 | £6,161 | £6,220 | £30,509 |
| Profit Before Tax | £136 | £200 | £297 | £397 | £502 | £1,532 |
| Profit After Tax | £110 | £162 | £241 | £322 | £407 | £1,241 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £2,660 | £2,788 | £4,750 | £6,003 | £6,429 | £22,630 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 10% | 16% | 21% | 22% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change