Detached G31 5 beds 2 baths

421 Tollcross Road, Glasgow, City G31

Scotland, Scotland · G31

Initial Investment

First Year

£124,850First Year

Profit From Rental Income

After 5 Years

£56,160

↗ 45%After 5 Years

Change In Property Value

After 5 Years

£96,576

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,300	£27,846	£28,403	£29,113	£29,841	£142,503
Total Expenses	£14,491	£14,558	£14,624	£14,706	£14,789	£73,169
Profit Before Tax	£12,809	£13,288	£13,779	£14,407	£15,052	£69,334
Profit After Tax	£10,375	£10,763	£11,161	£11,670	£12,192	£56,160
Change In Property Value	£10,500	£18,025	£22,712	£24,074	£21,266	£96,576
Net Return	£20,875	£28,788	£33,872	£35,744	£33,457	£152,737
Return From Rental Income (%)	8%	9%	9%	9%	10%	45%
Total Net Return (%)	17%	23%	27%	29%	27%	122%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change