Detached
G72
4 beds
2 baths
Red Deer Road, Cambuslang G72
Scotland, Scotland · G72
View property listing
Initial Investment
£104,600First YearProfit From Rental Income
£18,381
↗ 18%After 5 Years
Change In Property Value
£75,489
↗ 25%After 5 Years
Return On Investment
90%
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 | £18,000 | £18,360 | £18,819 | £19,289 | £19,772 | £94,240 |
| Total Expenses | £14,203 | £14,250 | £14,307 | £14,365 | £14,424 | £71,547 |
| Profit Before Tax | £3,798 | £4,110 | £4,512 | £4,925 | £5,348 | £22,693 |
| Profit After Tax | £3,076 | £3,329 | £3,655 | £3,989 | £4,332 | £18,381 |
| Change In Property Value | £9,000 | £9,270 | £15,914 | £20,051 | £21,254 | £75,489 |
| Net Return | £12,076 | £12,599 | £19,569 | £24,040 | £25,586 | £93,870 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 24% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change