Flat G74 2 beds 1 bath

St James Apartments, Hairmyres, Flat 7, East Kilbride G74

Scotland, Scotland · G74

Initial Investment

First Year

£51,650First Year

Profit From Rental Income

After 5 Years

£23,887

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£38,499

↗ 25%After 5 Years

Return On Investment

121%

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	£14,916	£15,214	£15,595	£15,985	£16,384	£78,094
Total Expenses	£9,562	£9,638	£9,719	£9,802	£9,884	£48,604
Profit Before Tax	£5,354	£5,577	£5,876	£6,183	£6,500	£29,490
Profit After Tax	£4,337	£4,517	£4,760	£5,008	£5,265	£23,887
Change In Property Value	£4,590	£4,728	£8,116	£10,226	£10,840	£38,499
Net Return	£8,927	£9,245	£12,875	£15,234	£16,105	£62,386
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	17%	18%	25%	29%	31%	121%

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