Flat
ML11
1 bed
1 bath
Nethanvale Terrace, Lesmahagow ML11
Initial Investment
£28,360First YearProfit From Rental Income
£-21,751
↘ -77%After 5 Years
Change In Property Value
£11,320
↗ 20%After 5 Years
Return On Investment
-37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £4,261 | £4,307 | £4,350 | £4,394 | £4,437 | £21,751 |
| Profit Before Tax | £-4,261 | £-4,307 | £-4,350 | £-4,394 | £-4,437 | £-21,751 |
| Profit After Tax | £-4,261 | £-4,307 | £-4,350 | £-4,394 | £-4,437 | £-21,751 |
| Change In Property Value | £1,140 | £1,163 | £2,372 | £3,084 | £3,562 | £11,320 |
| Net Return | £-3,121 | £-3,145 | £-1,978 | £-1,311 | £-875 | £-10,430 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -16% | -77% |
| Total Net Return (%) | -11% | -11% | -7% | -5% | -3% | -37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change