Flat
ML7
2 beds
1 bath
Muirhall Terrace, Salsburgh, Shotts ML7
Scotland, Scotland · ML7
View property listing
Initial Investment
£21,790First YearProfit From Rental Income
£-5,129
↘ -24%After 5 Years
Change In Property Value
£15,853
↗ 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 | £3,780 | £3,856 | £3,952 | £4,051 | £4,152 | £19,790 |
| Total Expenses | £4,878 | £4,931 | £4,984 | £5,037 | £5,090 | £24,920 |
| Profit Before Tax | £-1,098 | £-1,075 | £-1,032 | £-987 | £-938 | £-5,129 |
| Profit After Tax | £-1,098 | £-1,075 | £-1,032 | £-987 | £-938 | £-5,129 |
| Change In Property Value | £1,890 | £1,947 | £3,342 | £4,211 | £4,463 | £15,853 |
| Net Return | £792 | £871 | £2,310 | £3,224 | £3,525 | £10,723 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| 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