Flat
G21
2 beds
1 bath
Ayr Street, Springburn, Glasgow G21
Scotland, Scotland · G21
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£8,062
↗ 25%After 5 Years
Change In Property Value
£26,214
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,748 | £7,903 | £8,100 | £8,303 | £39,650 |
| Total Expenses | £5,816 | £5,881 | £5,938 | £6,000 | £6,062 | £29,697 |
| Profit Before Tax | £1,780 | £1,867 | £1,965 | £2,101 | £2,241 | £9,953 |
| Profit After Tax | £1,442 | £1,512 | £1,592 | £1,702 | £1,815 | £8,062 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £4,292 | £6,404 | £7,756 | £8,236 | £7,587 | £34,275 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 23% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change