Flat
G33
3 beds
1 bath
Toward Road, Glasgow, Glasgow City G33
Scotland, Scotland · G33
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£2,436
↗ 9%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,604 | £5,716 | £5,830 | £5,976 | £6,126 | £29,252 |
| Total Expenses | £5,134 | £5,196 | £5,248 | £5,304 | £5,362 | £26,245 |
| Profit Before Tax | £470 | £520 | £582 | £672 | £764 | £3,008 |
| Profit After Tax | £380 | £422 | £472 | £544 | £618 | £2,436 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £2,780 | £4,542 | £5,663 | £6,047 | £5,479 | £24,511 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change