Flat
G13
2 beds
1 bath
Banner Road, Glasgow G13
Scotland, Scotland · G13
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£722
↗ 2%After 5 Years
Change In Property Value
£24,834
↗ 28%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,606 | £5,718 | £5,861 | £6,008 | £28,688 |
| Total Expenses | £5,445 | £5,506 | £5,559 | £5,615 | £5,672 | £27,797 |
| Profit Before Tax | £51 | £100 | £159 | £246 | £336 | £892 |
| Profit After Tax | £41 | £81 | £129 | £200 | £272 | £722 |
| Change In Property Value | £2,700 | £4,635 | £5,840 | £6,191 | £5,468 | £24,834 |
| Net Return | £2,741 | £4,716 | £5,969 | £6,390 | £5,740 | £25,556 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 19% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change