Flat
G41
2 beds
2 baths
Deanston Drive, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£59,000First YearProfit From Rental Income
£3,978
↗ 7%After 5 Years
Change In Property Value
£48,012
↗ 28%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,413 | £9,601 | £9,841 | £10,087 | £48,169 |
| Total Expenses | £8,521 | £8,590 | £8,650 | £8,715 | £8,783 | £43,258 |
| Profit Before Tax | £707 | £823 | £951 | £1,125 | £1,304 | £4,911 |
| Profit After Tax | £572 | £667 | £771 | £912 | £1,056 | £3,978 |
| Change In Property Value | £5,220 | £8,961 | £11,291 | £11,968 | £10,572 | £48,012 |
| Net Return | £5,792 | £9,628 | £12,061 | £12,880 | £11,628 | £51,990 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change