Flat
G32
2 beds
0 baths
495, Old Shettleston Road Flat B, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£1,298
↗ 6%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,620 | £4,712 | £4,807 | £4,927 | £5,050 | £24,116 |
| Total Expenses | £4,393 | £4,452 | £4,502 | £4,556 | £4,611 | £22,513 |
| Profit Before Tax | £228 | £261 | £304 | £371 | £439 | £1,602 |
| Profit After Tax | £184 | £211 | £247 | £300 | £356 | £1,298 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,646 | £16,556 |
| Net Return | £1,984 | £3,301 | £4,140 | £4,427 | £4,001 | £17,854 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 19% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change