Flat
ML1
2 beds
1 bath
Thankerton Avenue, Holytown, Motherwell ML1
Scotland, Scotland · ML1
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£-4,817
↘ -23%After 5 Years
Change In Property Value
£15,098
↗ 25%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,720 | £3,794 | £3,889 | £3,986 | £4,086 | £19,476 |
| Total Expenses | £4,753 | £4,806 | £4,858 | £4,912 | £4,965 | £24,293 |
| Profit Before Tax | £-1,033 | £-1,012 | £-969 | £-925 | £-878 | £-4,817 |
| Profit After Tax | £-1,033 | £-1,012 | £-969 | £-925 | £-878 | £-4,817 |
| Change In Property Value | £1,800 | £1,854 | £3,183 | £4,010 | £4,251 | £15,098 |
| Net Return | £768 | £842 | £2,214 | £3,085 | £3,372 | £10,281 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 16% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change