Flat
G13
1 bed
1 bath
Flat 0/1, 50 Strathcona Drive, Anniesland, Glasgow G13
Scotland, Scotland · G13
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£4,780
↗ 11%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,932 | £8,091 | £8,252 | £8,459 | £8,670 | £41,404 |
| Total Expenses | £6,976 | £7,042 | £7,099 | £7,161 | £7,225 | £35,503 |
| Profit Before Tax | £956 | £1,049 | £1,153 | £1,297 | £1,445 | £5,901 |
| Profit After Tax | £774 | £850 | £934 | £1,051 | £1,170 | £4,780 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £4,674 | £7,545 | £9,370 | £9,993 | £9,069 | £40,651 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 17% | 21% | 23% | 21% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change