Flat
G40
2 beds
1 bath
Templeton Court, Glasgow G40
Scotland, Scotland · G40
View property listing
Initial Investment
£93,200First YearProfit From Rental Income
£35,488
↗ 38%After 5 Years
Change In Property Value
£74,502
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,212 | £21,636 | £22,177 | £22,731 | £108,553 |
| Total Expenses | £12,767 | £12,858 | £12,942 | £13,038 | £13,136 | £64,741 |
| Profit Before Tax | £8,029 | £8,353 | £8,694 | £9,139 | £9,596 | £43,812 |
| Profit After Tax | £6,504 | £6,766 | £7,042 | £7,403 | £7,772 | £35,488 |
| Change In Property Value | £8,100 | £13,905 | £17,520 | £18,572 | £16,405 | £74,502 |
| Net Return | £14,604 | £20,671 | £24,563 | £25,974 | £24,177 | £109,989 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 22% | 26% | 28% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change