Terraced G75 1 bed 1 bath

Gardenhall Court, Gardenhall, East Kilbride G75

Scotland, Scotland · G75

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£15,036

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£31,454

↗ 25%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,951	£10,200	£10,455	£10,716	£51,078
Total Expenses	£6,435	£6,466	£6,502	£6,538	£6,575	£32,516
Profit Before Tax	£3,321	£3,485	£3,698	£3,917	£4,141	£18,563
Profit After Tax	£2,690	£2,823	£2,996	£3,173	£3,355	£15,036
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£6,440	£6,685	£9,626	£11,527	£12,210	£46,489
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change