Semi Detached G33 3 beds 1 bath

Harfield Drive, Glasgow G33

Scotland, Scotland · G33

Initial Investment

First Year

£76,850First Year

Profit From Rental Income

After 5 Years

£28,521

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£62,085

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£16,071	£16,393	£16,802	£17,222	£82,244
Total Expenses	£9,315	£9,359	£9,401	£9,453	£9,505	£47,034
Profit Before Tax	£6,441	£6,712	£6,991	£7,350	£7,717	£35,211
Profit After Tax	£5,217	£5,437	£5,663	£5,953	£6,251	£28,521
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£11,967	£17,024	£20,263	£21,429	£19,921	£90,605
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	22%	26%	28%	26%	118%

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