Flat
G12
1 bed
1 bath
Lilybank Terrace, Hillhead G12
Scotland, Scotland · G12
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£8,145
↗ 11%After 5 Years
Change In Property Value
£57,946
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,787 | £12,023 | £12,323 | £12,632 | £60,321 |
| Total Expenses | £9,912 | £9,985 | £10,050 | £10,122 | £10,195 | £50,265 |
| Profit Before Tax | £1,644 | £1,802 | £1,973 | £2,202 | £2,436 | £10,056 |
| Profit After Tax | £1,331 | £1,459 | £1,598 | £1,783 | £1,973 | £8,145 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £7,631 | £12,274 | £15,225 | £16,228 | £14,733 | £66,091 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 17% | 21% | 23% | 21% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change