Flat
G13
1 bed
1 bath
Flat 0/3, 225 Bearsden Road, Glasgow, Glasgow City G13
Scotland, Scotland · G13
View property listing
Initial Investment
£10,240First YearProfit From Rental Income
£-6,949
↘ -68%After 5 Years
Change In Property Value
£7,726
↗ 28%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,704 | £1,738 | £1,773 | £1,817 | £1,863 | £8,895 |
| Total Expenses | £3,071 | £3,125 | £3,169 | £3,215 | £3,263 | £15,843 |
| Profit Before Tax | £-1,367 | £-1,387 | £-1,396 | £-1,398 | £-1,400 | £-6,949 |
| Profit After Tax | £-1,367 | £-1,387 | £-1,396 | £-1,398 | £-1,400 | £-6,949 |
| Change In Property Value | £840 | £1,442 | £1,817 | £1,926 | £1,701 | £7,726 |
| Net Return | £-527 | £55 | £421 | £528 | £301 | £777 |
| Return From Rental Income (%) | -13% | -14% | -14% | -14% | -14% | -68% |
| Total Net Return (%) | -5% | 1% | 4% | 5% | 3% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change