Flat
G11
1 bed
1 bath
Thornwood Avenue, Glasgow G11
Scotland, Scotland · G11
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£5,127
↗ 15%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,996 | £7,136 | £7,279 | £7,461 | £7,647 | £36,518 |
| Total Expenses | £5,917 | £5,981 | £6,036 | £6,096 | £6,158 | £30,189 |
| Profit Before Tax | £1,079 | £1,155 | £1,242 | £1,364 | £1,489 | £6,330 |
| Profit After Tax | £874 | £935 | £1,006 | £1,105 | £1,206 | £5,127 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £3,874 | £6,085 | £7,495 | £7,983 | £7,282 | £32,720 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change