Terraced
FK1
3 beds
1 bath
Hallglen Terrace, Glen Village FK1
Scotland, Scotland · FK1
View property listing
Initial Investment
£38,950First YearProfit From Rental Income
£6,096
↗ 16%After 5 Years
Change In Property Value
£31,732
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,096 | £6,218 | £6,342 | £6,501 | £6,663 | £31,820 |
| Total Expenses | £4,810 | £4,834 | £4,857 | £4,883 | £4,910 | £24,295 |
| Profit Before Tax | £1,286 | £1,384 | £1,485 | £1,617 | £1,753 | £7,525 |
| Profit After Tax | £1,042 | £1,121 | £1,203 | £1,310 | £1,420 | £6,096 |
| Change In Property Value | £3,450 | £5,923 | £7,462 | £7,910 | £6,987 | £31,732 |
| Net Return | £4,492 | £7,043 | £8,665 | £9,220 | £8,407 | £37,828 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change