Flat
G14
1 bed
1 bath
Greenlaw Road, Yoker, Glasgow G14
Scotland, Scotland · G14
View property listing
Initial Investment
£15,850First YearProfit From Rental Income
£-5,004
↘ -32%After 5 Years
Change In Property Value
£12,417
↗ 28%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,700 | £2,754 | £2,809 | £2,879 | £2,951 | £14,094 |
| Total Expenses | £3,718 | £3,773 | £3,820 | £3,869 | £3,918 | £19,098 |
| Profit Before Tax | £-1,018 | £-1,019 | £-1,011 | £-989 | £-967 | £-5,004 |
| Profit After Tax | £-1,018 | £-1,019 | £-1,011 | £-989 | £-967 | £-5,004 |
| Change In Property Value | £1,350 | £2,318 | £2,920 | £3,095 | £2,734 | £12,417 |
| Net Return | £332 | £1,298 | £1,909 | £2,106 | £1,767 | £7,413 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | 2% | 8% | 12% | 13% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change