Flat G82 2 beds 1 bath

Tontine Park, Renton G82

Scotland, Scotland · G82

Initial Investment

First Year

£20,800First Year

Profit From Rental Income

After 5 Years

£-6,796

↘ -33%After 5 Years

Change In Property Value

After 5 Years

£15,098

↗ 25%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,300	£3,366	£3,450	£3,536	£3,625	£17,277
Total Expenses	£4,711	£4,763	£4,814	£4,867	£4,918	£24,074
Profit Before Tax	£-1,411	£-1,397	£-1,364	£-1,331	£-1,294	£-6,796
Profit After Tax	£-1,411	£-1,397	£-1,364	£-1,331	£-1,294	£-6,796
Change In Property Value	£1,800	£1,854	£3,183	£4,010	£4,251	£15,098
Net Return	£390	£457	£1,818	£2,680	£2,957	£8,302
Return From Rental Income (%)	-7%	-7%	-7%	-6%	-6%	-33%
Total Net Return (%)	2%	2%	9%	13%	14%	40%

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