Flat
G33
2 beds
1 bath
Lethamhill Road, Carntyne, Glasgow, City Of Glasgow G33
Scotland, Scotland · G33
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£1,764
↗ 7%After 5 Years
Change In Property Value
£20,695
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,256 | £5,361 | £5,468 | £5,605 | £5,745 | £27,436 |
| Total Expenses | £4,939 | £4,999 | £5,051 | £5,106 | £5,163 | £25,259 |
| Profit Before Tax | £317 | £362 | £417 | £499 | £582 | £2,177 |
| Profit After Tax | £257 | £293 | £338 | £404 | £471 | £1,764 |
| Change In Property Value | £2,250 | £3,863 | £4,867 | £5,159 | £4,557 | £20,695 |
| Net Return | £2,507 | £4,156 | £5,205 | £5,563 | £5,028 | £22,458 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change