Flat
G32
2 beds
2 baths
Shettleston Road, Shettleston, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£33,670First YearProfit From Rental Income
£7,632
↗ 23%After 5 Years
Change In Property Value
£27,317
↗ 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 | £7,620 | £7,772 | £7,928 | £8,126 | £8,329 | £39,775 |
| Total Expenses | £5,947 | £6,013 | £6,069 | £6,131 | £6,194 | £30,353 |
| Profit Before Tax | £1,673 | £1,760 | £1,859 | £1,995 | £2,135 | £9,422 |
| Profit After Tax | £1,355 | £1,425 | £1,506 | £1,616 | £1,730 | £7,632 |
| Change In Property Value | £2,970 | £5,099 | £6,424 | £6,810 | £6,015 | £27,317 |
| Net Return | £4,325 | £6,524 | £7,930 | £8,426 | £7,745 | £34,949 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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