Flat
G34
2 beds
1 bath
Lochdochart Road, Easterhouse, Glasgow G34
Scotland, Scotland · G34
View property listing
Initial Investment
£27,398First YearProfit From Rental Income
£3,030
↗ 11%After 5 Years
Change In Property Value
£22,073
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,760 | £5,875 | £5,993 | £6,143 | £6,296 | £30,067 |
| Total Expenses | £5,150 | £5,211 | £5,264 | £5,321 | £5,379 | £26,325 |
| Profit Before Tax | £610 | £664 | £729 | £822 | £917 | £3,741 |
| Profit After Tax | £494 | £538 | £590 | £665 | £743 | £3,030 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,502 | £4,860 | £22,073 |
| Net Return | £2,894 | £4,657 | £5,781 | £6,168 | £5,603 | £25,104 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 17% | 21% | 23% | 20% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change