Semi Detached G72 3 beds 1 bath

Auchinraith Road, Blantyre G72

Scotland, Scotland · G72

Initial Investment

First Year

£78,600First Year

Profit From Rental Income

After 5 Years

£13,599

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£57,875

↗ 25%After 5 Years

Return On Investment

91%

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	£13,800	£14,076	£14,428	£14,789	£15,158	£72,251
Total Expenses	£11,005	£11,044	£11,090	£11,137	£11,185	£55,462
Profit Before Tax	£2,795	£3,032	£3,338	£3,651	£3,973	£16,789
Profit After Tax	£2,264	£2,456	£2,703	£2,958	£3,218	£13,599
Change In Property Value	£6,900	£7,107	£12,200	£15,372	£16,295	£57,875
Net Return	£9,164	£9,563	£14,904	£18,330	£19,513	£71,473
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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