Flat G12 2 beds 2 baths

Kelvindale Court, Kelvindale, Glasgow G12

Scotland, Scotland · G12

Initial Investment

First Year

£61,100First Year

Profit From Rental Income

After 5 Years

£5,753

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£49,668

↗ 28%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,900	£10,098	£10,300	£10,557	£10,821	£51,677
Total Expenses	£8,782	£8,851	£8,912	£8,980	£9,049	£44,574
Profit Before Tax	£1,119	£1,247	£1,387	£1,577	£1,772	£7,102
Profit After Tax	£906	£1,010	£1,124	£1,278	£1,436	£5,753
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£6,306	£10,280	£12,804	£13,659	£12,372	£55,421
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	22%	20%	91%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change