Flat
G12
3 beds
1 bath
17 Penrith Drive, Kelvindale G12
Scotland, Scotland · G12
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£-2,138
↘ -7%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,774 | £4,869 | £4,991 | £5,116 | £24,429 |
| Total Expenses | £5,203 | £5,262 | £5,313 | £5,367 | £5,422 | £26,567 |
| Profit Before Tax | £-523 | £-489 | £-444 | £-376 | £-306 | £-2,138 |
| Profit After Tax | £-523 | £-489 | £-444 | £-376 | £-306 | £-2,138 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £2,027 | £3,889 | £5,072 | £5,471 | £4,858 | £21,317 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change