Flat
G32
2 beds
1 bath
Ardgay Street, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£33,340First YearProfit From Rental Income
£7,488
↗ 22%After 5 Years
Change In Property Value
£27,041
↗ 28%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,548 | £7,699 | £7,853 | £8,049 | £8,250 | £39,400 |
| Total Expenses | £5,908 | £5,973 | £6,029 | £6,091 | £6,154 | £30,155 |
| Profit Before Tax | £1,640 | £1,726 | £1,823 | £1,958 | £2,097 | £9,245 |
| Profit After Tax | £1,328 | £1,398 | £1,477 | £1,586 | £1,698 | £7,488 |
| Change In Property Value | £2,940 | £5,047 | £6,359 | £6,741 | £5,954 | £27,041 |
| Net Return | £4,268 | £6,445 | £7,836 | £8,327 | £7,653 | £34,529 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 19% | 24% | 25% | 23% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change