Flat
G4
2 beds
1 bath
Dundasvale Court, Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£33,670First YearProfit From Rental Income
£11,422
↗ 34%After 5 Years
Change In Property Value
£27,317
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,616 | £8,788 | £8,964 | £9,188 | £9,418 | £44,974 |
| Total Expenses | £6,047 | £6,114 | £6,173 | £6,237 | £6,303 | £30,873 |
| Profit Before Tax | £2,569 | £2,674 | £2,791 | £2,951 | £3,115 | £14,101 |
| Profit After Tax | £2,081 | £2,166 | £2,261 | £2,390 | £2,523 | £11,422 |
| Change In Property Value | £2,970 | £5,099 | £6,424 | £6,810 | £6,015 | £27,317 |
| Net Return | £5,051 | £7,265 | £8,685 | £9,200 | £8,539 | £38,739 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 15% | 22% | 26% | 27% | 25% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change