Flat
G74
1 bed
1 bath
Glen More, St Leonards, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£23,110First YearProfit From Rental Income
£5,691
↗ 25%After 5 Years
Change In Property Value
£16,859
↗ 25%After 5 Years
Return On Investment
98%
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 | £6,528 | £6,659 | £6,825 | £6,996 | £7,171 | £34,178 |
| Total Expenses | £5,311 | £5,370 | £5,430 | £5,491 | £5,551 | £27,152 |
| Profit Before Tax | £1,217 | £1,288 | £1,395 | £1,505 | £1,620 | £7,026 |
| Profit After Tax | £986 | £1,044 | £1,130 | £1,219 | £1,312 | £5,691 |
| Change In Property Value | £2,010 | £2,070 | £3,554 | £4,478 | £4,747 | £16,859 |
| Net Return | £2,996 | £3,114 | £4,684 | £5,697 | £6,059 | £22,550 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change