Flat
G73
1 bed
1 bath
Blairbeth Road, Rutherglen, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£68,099First YearProfit From Rental Income
£33,831
↗ 50%After 5 Years
Change In Property Value
£50,325
↗ 25%After 5 Years
Return On Investment
124%
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 | £19,500 | £19,890 | £20,387 | £20,897 | £21,419 | £102,094 |
| Total Expenses | £11,885 | £11,970 | £12,063 | £12,157 | £12,252 | £60,327 |
| Profit Before Tax | £7,615 | £7,920 | £8,325 | £8,739 | £9,167 | £41,766 |
| Profit After Tax | £6,168 | £6,415 | £6,743 | £7,079 | £7,425 | £33,831 |
| Change In Property Value | £6,000 | £6,180 | £10,609 | £13,367 | £14,169 | £50,325 |
| Net Return | £12,168 | £12,595 | £17,352 | £20,446 | £21,595 | £84,156 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 18% | 18% | 25% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change