Flat
G32
2 beds
2 baths
Sandyhills Road, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£9,441
↗ 25%After 5 Years
Change In Property Value
£30,353
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,472 | £8,641 | £8,814 | £9,035 | £9,260 | £44,223 |
| Total Expenses | £6,386 | £6,453 | £6,512 | £6,576 | £6,641 | £32,568 |
| Profit Before Tax | £2,086 | £2,188 | £2,303 | £2,459 | £2,620 | £11,655 |
| Profit After Tax | £1,689 | £1,772 | £1,865 | £1,992 | £2,122 | £9,441 |
| Change In Property Value | £3,300 | £5,665 | £7,138 | £7,566 | £6,683 | £30,353 |
| Net Return | £4,989 | £7,437 | £9,003 | £9,558 | £8,805 | £39,793 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change