Flat G75 1 bed 1 bath

Breamish Place, East Kilbride, Glasgow, South Lanarkshire G75

Scotland, Scotland · G75

Initial Investment

First Year

£25,090First Year

Profit From Rental Income

After 5 Years

£6,971

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£18,369

↗ 25%After 5 Years

Return On Investment

101%

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	£7,116	£7,258	£7,440	£7,626	£7,816	£37,256
Total Expenses	£5,608	£5,668	£5,729	£5,792	£5,853	£28,650
Profit Before Tax	£1,508	£1,590	£1,711	£1,834	£1,963	£8,606
Profit After Tax	£1,222	£1,288	£1,386	£1,486	£1,590	£6,971
Change In Property Value	£2,190	£2,256	£3,872	£4,879	£5,172	£18,369
Net Return	£3,412	£3,544	£5,258	£6,365	£6,762	£25,340
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	14%	21%	25%	27%	101%

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