Flat
G21
2 beds
1 bath
Langrig Road, Balornock, Glasgow G21
Scotland, Scotland · G21
View property listing
Initial Investment
£20,798First YearProfit From Rental Income
£1,984
↗ 10%After 5 Years
Change In Property Value
£16,555
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,800 | £4,896 | £4,994 | £5,119 | £5,247 | £25,055 |
| Total Expenses | £4,410 | £4,470 | £4,521 | £4,575 | £4,630 | £22,607 |
| Profit Before Tax | £390 | £426 | £473 | £544 | £616 | £2,449 |
| Profit After Tax | £316 | £345 | £383 | £440 | £499 | £1,984 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,645 | £16,555 |
| Net Return | £2,115 | £3,435 | £4,276 | £4,567 | £4,144 | £18,538 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change