Flat
G75
3 beds
1 bath
Dawson Avenue, Westwood, East Kilbride G75
Scotland, Scotland · G75
View property listing
Initial Investment
£25,090First YearProfit From Rental Income
£-190
↘ -1%After 5 Years
Change In Property Value
£18,369
↗ 25%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,256 | £5,361 | £5,495 | £5,633 | £5,773 | £27,518 |
| Total Expenses | £5,422 | £5,478 | £5,535 | £5,592 | £5,649 | £27,676 |
| Profit Before Tax | £-166 | £-117 | £-40 | £40 | £124 | £-158 |
| Profit After Tax | £-166 | £-117 | £-40 | £33 | £101 | £-190 |
| Change In Property Value | £2,190 | £2,256 | £3,872 | £4,879 | £5,172 | £18,369 |
| Net Return | £2,024 | £2,138 | £3,833 | £4,912 | £5,272 | £18,179 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 9% | 15% | 20% | 21% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change