Flat G44 3 beds 1 bath

Kingsbridge Drive, Glasgow G44

Scotland, Scotland · G44

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£8,220

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£28,973

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,140	£8,302	£8,510	£8,723	£41,655
Total Expenses	£6,176	£6,242	£6,300	£6,362	£6,426	£31,507
Profit Before Tax	£1,804	£1,897	£2,003	£2,148	£2,297	£10,148
Profit After Tax	£1,461	£1,537	£1,622	£1,740	£1,860	£8,220
Change In Property Value	£3,150	£5,408	£6,813	£7,222	£6,380	£28,973
Net Return	£4,611	£6,944	£8,436	£8,962	£8,240	£37,193
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	19%	24%	25%	23%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change