Flat
G74
1 bed
1 bath
Sadlers Wells Court, East Kilbride, Glasgow G74
Scotland, Scotland · G74
View property listing
Initial Investment
£14,200First YearProfit From Rental Income
£-27
↗ 0%After 5 Years
Change In Property Value
£10,065
↗ 25%After 5 Years
Return On Investment
71%
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 | £3,900 | £3,978 | £4,077 | £4,179 | £4,284 | £20,419 |
| Total Expenses | £3,977 | £4,031 | £4,084 | £4,138 | £4,191 | £20,420 |
| Profit Before Tax | £-77 | £-53 | £-6 | £42 | £93 | £-1 |
| Profit After Tax | £-77 | £-53 | £-6 | £34 | £75 | £-27 |
| Change In Property Value | £1,200 | £1,236 | £2,122 | £2,673 | £2,834 | £10,065 |
| Net Return | £1,123 | £1,183 | £2,116 | £2,707 | £2,909 | £10,038 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change