Flat
G12
2 beds
2 baths
9 Kirklee Terrace, Kirklee G12
Scotland, Scotland · G12
View property listing
Initial Investment
£104,600First YearProfit From Rental Income
£15,231
↗ 15%After 5 Years
Change In Property Value
£82,780
↗ 28%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,830 | £17,167 | £17,596 | £18,036 | £86,128 |
| Total Expenses | £13,303 | £13,386 | £13,460 | £13,545 | £13,632 | £67,325 |
| Profit Before Tax | £3,198 | £3,445 | £3,706 | £4,051 | £4,404 | £18,803 |
| Profit After Tax | £2,590 | £2,790 | £3,002 | £3,281 | £3,567 | £15,231 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £11,590 | £18,240 | £22,469 | £23,916 | £21,795 | £98,010 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 11% | 17% | 21% | 23% | 21% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change