Flat
G31
2 beds
2 baths
Cumbernauld Road, Dennistoun, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£8,186
↗ 24%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,956 | £8,115 | £8,318 | £8,526 | £40,715 |
| Total Expenses | £5,998 | £6,063 | £6,120 | £6,182 | £6,246 | £30,608 |
| Profit Before Tax | £1,803 | £1,893 | £1,995 | £2,136 | £2,280 | £10,107 |
| Profit After Tax | £1,460 | £1,533 | £1,616 | £1,730 | £1,847 | £8,186 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £4,460 | £6,683 | £8,105 | £8,608 | £7,923 | £35,780 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 23% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change