Flat
G31
1 bed
1 bath
Thomson Street, Dennistoun, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£717
↗ 4%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,296 | £4,382 | £4,470 | £4,581 | £4,696 | £22,425 |
| Total Expenses | £4,199 | £4,258 | £4,308 | £4,361 | £4,415 | £21,540 |
| Profit Before Tax | £97 | £124 | £162 | £221 | £281 | £885 |
| Profit After Tax | £78 | £101 | £131 | £179 | £228 | £717 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £1,728 | £2,933 | £3,700 | £3,962 | £3,569 | £15,893 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 15% | 19% | 21% | 19% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change