Flat G4 1 bed 1 bath

Dobbies Loan Place, Townhead, Glasgow G4

Scotland, Scotland · G4

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£9,581

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£24,834

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,824	£7,980	£8,140	£8,344	£8,552	£40,840
Total Expenses	£5,678	£5,744	£5,801	£5,863	£5,926	£29,012
Profit Before Tax	£2,146	£2,237	£2,339	£2,481	£2,626	£11,828
Profit After Tax	£1,738	£1,812	£1,895	£2,009	£2,127	£9,581
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£4,438	£6,447	£7,735	£8,200	£7,595	£34,415
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	25%	27%	25%	112%

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