Semi Detached
G74
3 beds
1 bath
Barbana Road, East Kilbride G74
Scotland, Scotland · G74
View property listing
Initial Investment
£89,400First YearProfit From Rental Income
£15,648
↗ 18%After 5 Years
Change In Property Value
£65,423
↗ 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 | £15,600 | £15,912 | £16,310 | £16,718 | £17,135 | £81,675 |
| Total Expenses | £12,376 | £12,418 | £12,469 | £12,520 | £12,573 | £62,356 |
| Profit Before Tax | £3,225 | £3,494 | £3,841 | £4,197 | £4,563 | £19,319 |
| Profit After Tax | £2,612 | £2,830 | £3,111 | £3,400 | £3,696 | £15,648 |
| Change In Property Value | £7,800 | £8,034 | £13,792 | £17,378 | £18,420 | £65,423 |
| Net Return | £10,412 | £10,864 | £16,903 | £20,777 | £22,116 | £81,072 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change