Flat
G32
2 beds
2 baths
Elvan Street, Shettleston, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£8,631
↗ 24%After 5 Years
Change In Property Value
£28,973
↗ 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 | £8,088 | £8,250 | £8,415 | £8,625 | £8,841 | £42,218 |
| Total Expenses | £6,187 | £6,253 | £6,311 | £6,374 | £6,438 | £31,563 |
| Profit Before Tax | £1,901 | £1,996 | £2,104 | £2,251 | £2,403 | £10,655 |
| Profit After Tax | £1,540 | £1,617 | £1,704 | £1,824 | £1,946 | £8,631 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £4,690 | £7,025 | £8,518 | £9,046 | £8,326 | £37,604 |
| 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