Terraced
G75
3 beds
1 bath
Larch Drive, East Kilbride G75
Scotland, Scotland · G75
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£17,776
↗ 36%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,316 | £11,542 | £11,831 | £12,127 | £12,430 | £59,246 |
| Total Expenses | £7,384 | £7,419 | £7,458 | £7,499 | £7,540 | £37,300 |
| Profit Before Tax | £3,932 | £4,124 | £4,373 | £4,628 | £4,890 | £21,946 |
| Profit After Tax | £3,185 | £3,340 | £3,542 | £3,749 | £3,961 | £17,776 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £7,535 | £7,821 | £11,233 | £13,440 | £14,234 | £54,262 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 23% | 28% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change