Flat
G20
2 beds
1 bath
Oban Drive, North Kelvinside G20
Scotland, Scotland · G20
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£20,109
↗ 28%After 5 Years
Change In Property Value
£57,946
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,700 | £14,994 | £15,294 | £15,676 | £16,068 | £76,732 |
| Total Expenses | £10,227 | £10,306 | £10,377 | £10,457 | £10,539 | £51,906 |
| Profit Before Tax | £4,473 | £4,688 | £4,917 | £5,219 | £5,529 | £24,826 |
| Profit After Tax | £3,623 | £3,797 | £3,983 | £4,227 | £4,479 | £20,109 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £9,923 | £14,612 | £17,609 | £18,672 | £17,238 | £78,055 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 20% | 25% | 26% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change