Flat G4 2 beds 1 bath

Dundasvale, Court, Cowcaddens G4

Scotland, Scotland · G4

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£12,604

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£28,973

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,132	£9,315	£9,501	£9,738	£9,982	£47,668
Total Expenses	£6,292	£6,360	£6,419	£6,485	£6,552	£32,108
Profit Before Tax	£2,840	£2,955	£3,081	£3,253	£3,430	£15,560
Profit After Tax	£2,301	£2,393	£2,496	£2,635	£2,778	£12,604
Change In Property Value	£3,150	£5,408	£6,813	£7,222	£6,380	£28,973
Net Return	£5,451	£7,801	£9,309	£9,858	£9,158	£41,576
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	22%	26%	28%	26%	117%

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