Semi Detached G71 3 beds 1 bath

Mount Lockhart, Uddingston G71

Scotland, Scotland · G71

Initial Investment

First Year

£82,100First Year

Profit From Rental Income

After 5 Years

£17,030

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£60,391

↗ 25%After 5 Years

Return On Investment

94%

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	£15,120	£15,422	£15,808	£16,203	£16,608	£79,162
Total Expenses	£11,534	£11,576	£11,625	£11,676	£11,727	£58,137
Profit Before Tax	£3,586	£3,847	£4,183	£4,528	£4,882	£21,025
Profit After Tax	£2,905	£3,116	£3,388	£3,667	£3,954	£17,030
Change In Property Value	£7,200	£7,416	£12,731	£16,041	£17,003	£60,391
Net Return	£10,105	£10,532	£16,119	£19,708	£20,957	£77,421
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	13%	20%	24%	26%	94%

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