Flat
G41
3 beds
1 bath
Maxwell Road, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£95,100First YearProfit From Rental Income
£11,182
↗ 12%After 5 Years
Change In Property Value
£75,881
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,580 | £14,872 | £15,169 | £15,548 | £15,937 | £76,106 |
| Total Expenses | £12,306 | £12,385 | £12,456 | £12,536 | £12,617 | £62,301 |
| Profit Before Tax | £2,274 | £2,486 | £2,713 | £3,012 | £3,320 | £13,805 |
| Profit After Tax | £1,842 | £2,014 | £2,198 | £2,440 | £2,689 | £11,182 |
| Change In Property Value | £8,250 | £14,163 | £17,845 | £18,915 | £16,709 | £75,881 |
| Net Return | £10,092 | £16,176 | £20,042 | £21,356 | £19,398 | £87,064 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 17% | 21% | 22% | 20% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change