Flat G72 2 beds 1 bath

Elm Way, Cambuslang G72

Scotland, Scotland · G72

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£14,812

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

114%

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	£10,728	£10,943	£11,216	£11,497	£11,784	£56,167
Total Expenses	£7,437	£7,505	£7,575	£7,647	£7,718	£37,881
Profit Before Tax	£3,291	£3,438	£3,641	£3,850	£4,066	£18,286
Profit After Tax	£2,666	£2,785	£2,949	£3,118	£3,293	£14,812
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£5,966	£6,184	£8,784	£10,470	£11,086	£42,491
Return From Rental Income (%)	7%	7%	8%	8%	9%	40%
Total Net Return (%)	16%	17%	24%	28%	30%	114%

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