Terraced
G43
2 beds
1 bath
31 Burnfield Drive, Glasgow G43
Scotland, Scotland · G43
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£9,754
↗ 19%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,421 | £8,590 | £8,804 | £9,024 | £43,095 |
| Total Expenses | £6,152 | £6,181 | £6,208 | £6,240 | £6,273 | £31,053 |
| Profit Before Tax | £2,104 | £2,240 | £2,382 | £2,564 | £2,752 | £12,042 |
| Profit After Tax | £1,704 | £1,815 | £1,929 | £2,077 | £2,229 | £9,754 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £6,204 | £9,540 | £11,663 | £12,395 | £11,343 | £51,144 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change