Flat
G4
3 beds
1 bath
Drygate, Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£17,657
↗ 40%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,316 | £11,542 | £11,773 | £12,067 | £12,369 | £59,068 |
| Total Expenses | £7,314 | £7,387 | £7,451 | £7,522 | £7,595 | £37,270 |
| Profit Before Tax | £4,002 | £4,155 | £4,322 | £4,545 | £4,774 | £21,798 |
| Profit After Tax | £3,241 | £3,366 | £3,501 | £3,682 | £3,867 | £17,657 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £7,141 | £10,061 | £11,937 | £12,623 | £11,766 | £53,528 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change