Flat
G31
2 beds
1 bath
Reidvale Street, Dennistoun, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£29,048First YearProfit From Rental Income
£5,667
↗ 20%After 5 Years
Change In Property Value
£23,453
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,624 | £6,756 | £6,892 | £7,064 | £7,240 | £34,576 |
| Total Expenses | £5,397 | £5,460 | £5,515 | £5,574 | £5,634 | £27,581 |
| Profit Before Tax | £1,227 | £1,296 | £1,377 | £1,490 | £1,606 | £6,996 |
| Profit After Tax | £994 | £1,050 | £1,115 | £1,207 | £1,301 | £5,667 |
| Change In Property Value | £2,550 | £4,377 | £5,515 | £5,846 | £5,164 | £23,453 |
| Net Return | £3,544 | £5,427 | £6,630 | £7,053 | £6,465 | £29,120 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change