Flat G65 2 beds 1 bath

Kingston Flats, Kilsyth G65

Scotland, Scotland · G65

Initial Investment

First Year

£33,998First Year

Profit From Rental Income

After 5 Years

£12,664

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£25,162

↗ 25%After 5 Years

Return On Investment

111%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,744	£9,939	£10,187	£10,442	£10,703	£51,015
Total Expenses	£6,942	£7,007	£7,075	£7,144	£7,213	£35,381
Profit Before Tax	£2,802	£2,932	£3,112	£3,298	£3,490	£15,634
Profit After Tax	£2,270	£2,375	£2,521	£2,671	£2,827	£12,664
Change In Property Value	£3,000	£3,090	£5,304	£6,683	£7,084	£25,162
Net Return	£5,270	£5,465	£7,825	£9,354	£9,911	£37,825
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	16%	23%	28%	29%	111%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change