Flat
G14
1 bed
1 bath
Curle Street, Whiteinch G14
Scotland, Scotland · G14
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£6,237
↗ 12%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,180 | £9,364 | £9,598 | £9,838 | £46,979 |
| Total Expenses | £7,726 | £7,794 | £7,854 | £7,919 | £7,985 | £39,278 |
| Profit Before Tax | £1,274 | £1,386 | £1,510 | £1,679 | £1,852 | £7,700 |
| Profit After Tax | £1,032 | £1,122 | £1,223 | £1,360 | £1,500 | £6,237 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £5,532 | £8,847 | £10,957 | £11,677 | £10,614 | £47,627 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 17% | 22% | 23% | 21% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change