Flat
G12
3 beds
3 baths
Great Western Road, Kelvinside, Glasgow G12
Scotland, Scotland · G12
View property listing
Initial Investment
£296,850First YearProfit From Rental Income
£50,796
↗ 17%After 5 Years
Change In Property Value
£206,949
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,256 | £42,081 | £42,923 | £43,996 | £45,096 | £215,351 |
| Total Expenses | £30,257 | £30,389 | £30,515 | £30,664 | £30,816 | £152,641 |
| Profit Before Tax | £10,999 | £11,692 | £12,408 | £13,332 | £14,279 | £62,711 |
| Profit After Tax | £8,909 | £9,470 | £10,051 | £10,799 | £11,566 | £50,796 |
| Change In Property Value | £22,500 | £38,625 | £48,668 | £51,588 | £45,569 | £206,949 |
| Net Return | £31,409 | £48,095 | £58,718 | £62,387 | £57,135 | £257,745 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 16% | 20% | 21% | 19% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change