Flat
G14
1 bed
1 bath
Flat 3/2, 2178 Dumbarton Road, Scotstoun, Glasgow G14
Scotland, Scotland · G14
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£-190
↘ -1%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,100 | £5,202 | £5,306 | £5,439 | £5,575 | £26,621 |
| Total Expenses | £5,245 | £5,305 | £5,356 | £5,412 | £5,468 | £26,786 |
| Profit Before Tax | £-145 | £-103 | £-50 | £27 | £107 | £-164 |
| Profit After Tax | £-145 | £-103 | £-50 | £22 | £87 | £-190 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £2,405 | £4,274 | £5,465 | £5,869 | £5,251 | £23,264 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 18% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change