Flat G71 2 beds 2 baths

Calderpark Terrace, Uddingston, Glasgow G71

Scotland, Scotland · G71

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£752

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 25%After 5 Years

Return On Investment

76%

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	£8,100	£8,262	£8,469	£8,680	£8,897	£42,408
Total Expenses	£8,166	£8,228	£8,292	£8,357	£8,421	£41,465
Profit Before Tax	£-66	£34	£177	£323	£476	£943
Profit After Tax	£-66	£27	£143	£262	£386	£752
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£3,984	£4,199	£7,304	£9,285	£9,950	£34,721
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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