Terraced
G32
3 beds
1 bath
Eskbank Street, Greenfield, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£41,918First YearProfit From Rental Income
£18,075
↗ 43%After 5 Years
Change In Property Value
£34,214
↗ 28%After 5 Years
Return On Investment
125%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,552 | £9,743 | £9,938 | £10,186 | £10,441 | £49,860 |
| Total Expenses | £5,445 | £5,476 | £5,506 | £5,541 | £5,578 | £27,546 |
| Profit Before Tax | £4,107 | £4,267 | £4,432 | £4,645 | £4,863 | £22,314 |
| Profit After Tax | £3,327 | £3,456 | £3,590 | £3,762 | £3,939 | £18,075 |
| Change In Property Value | £3,720 | £6,386 | £8,046 | £8,529 | £7,534 | £34,214 |
| Net Return | £7,047 | £9,842 | £11,636 | £12,291 | £11,473 | £52,289 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 43% |
| Total Net Return (%) | 17% | 23% | 28% | 29% | 27% | 125% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change