Flat
G75
1 bed
1 bath
Douglas Drive, Gardenhall, East Kilbride G75
Scotland, Scotland · G75
View property listing
Initial Investment
£30,370First YearProfit From Rental Income
£1,698
↗ 6%After 5 Years
Change In Property Value
£22,395
↗ 25%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,408 | £6,536 | £6,700 | £6,867 | £7,039 | £33,550 |
| Total Expenses | £6,172 | £6,231 | £6,290 | £6,351 | £6,410 | £31,454 |
| Profit Before Tax | £236 | £305 | £410 | £516 | £628 | £2,096 |
| Profit After Tax | £191 | £247 | £332 | £418 | £509 | £1,698 |
| Change In Property Value | £2,670 | £2,750 | £4,721 | £5,948 | £6,305 | £22,395 |
| Net Return | £2,861 | £2,998 | £5,053 | £6,367 | £6,814 | £24,093 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 22% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change