Flat
G75
2 beds
1 bath
Maple Terrace, Greenhills, East Kilbride G75
Scotland, Scotland · G75
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£671
↗ 2%After 5 Years
Change In Property Value
£20,130
↗ 25%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,760 | £5,875 | £6,022 | £6,173 | £6,327 | £30,157 |
| Total Expenses | £5,750 | £5,808 | £5,865 | £5,924 | £5,982 | £29,329 |
| Profit Before Tax | £10 | £68 | £157 | £249 | £345 | £828 |
| Profit After Tax | £8 | £55 | £127 | £201 | £279 | £671 |
| Change In Property Value | £2,400 | £2,472 | £4,244 | £5,347 | £5,668 | £20,130 |
| Net Return | £2,408 | £2,527 | £4,371 | £5,548 | £5,947 | £20,801 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change