Flat G32 2 beds 0 baths

82, Cardowan Road, Glasgow G326Qp G32

Scotland, Scotland · G32

Initial Investment

First Year

£15,850First Year

Profit From Rental Income

After 5 Years

£-1,396

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£12,417

↗ 28%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,468	£3,537	£3,608	£3,698	£3,791	£18,103
Total Expenses	£3,795	£3,852	£3,900	£3,951	£4,002	£19,499
Profit Before Tax	£-327	£-314	£-292	£-252	£-212	£-1,396
Profit After Tax	£-327	£-314	£-292	£-252	£-212	£-1,396
Change In Property Value	£1,350	£2,318	£2,920	£3,095	£2,734	£12,417
Net Return	£1,023	£2,003	£2,628	£2,843	£2,522	£11,021
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	6%	13%	17%	18%	16%	70%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change