Flat
G77
1 bed
1 bath
Maybole Crescent, Newton Mearns G77
Scotland, Scotland · G77
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£12,709
↗ 37%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
111%
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 | £9,756 | £9,951 | £10,200 | £10,455 | £10,716 | £51,078 |
| Total Expenses | £6,943 | £7,009 | £7,076 | £7,146 | £7,215 | £35,389 |
| Profit Before Tax | £2,813 | £2,943 | £3,123 | £3,309 | £3,502 | £15,690 |
| Profit After Tax | £2,278 | £2,383 | £2,530 | £2,680 | £2,836 | £12,709 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £5,278 | £5,473 | £7,834 | £9,364 | £9,921 | £37,871 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change