Flat
ML11
1 bed
1 bath
Stanmore Crescent, Lanark ML11
Initial Investment
£32,200First YearProfit From Rental Income
£-23,338
↘ -72%After 5 Years
Change In Property Value
£12,909
↗ 20%After 5 Years
Return On Investment
-32%
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 | £4,579 | £4,625 | £4,668 | £4,712 | £4,754 | £23,338 |
| Profit Before Tax | £-4,579 | £-4,625 | £-4,668 | £-4,712 | £-4,754 | £-23,338 |
| Profit After Tax | £-4,579 | £-4,625 | £-4,668 | £-4,712 | £-4,754 | £-23,338 |
| Change In Property Value | £1,300 | £1,326 | £2,705 | £3,517 | £4,062 | £12,909 |
| Net Return | £-3,279 | £-3,299 | £-1,963 | £-1,195 | £-693 | £-10,428 |
| Return From Rental Income (%) | -14% | -14% | -14% | -15% | -15% | -72% |
| Total Net Return (%) | -10% | -10% | -6% | -4% | -2% | -32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change