Flat G33 2 beds 1 bath

Robroyston Avenue, Glasgow G33

Scotland, Scotland · G33

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£3,782

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£24,834

↗ 28%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,426	£6,555	£6,718	£6,886	£32,885
Total Expenses	£5,526	£5,588	£5,642	£5,700	£5,760	£28,217
Profit Before Tax	£774	£838	£912	£1,018	£1,126	£4,669
Profit After Tax	£627	£678	£739	£825	£912	£3,782
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£3,327	£5,313	£6,579	£7,015	£6,381	£28,616
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	21%	23%	21%	93%

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