Flat
G44
2 beds
1 bath
Aikenhead Road, Kings Park, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£6,646
↗ 21%After 5 Years
Change In Property Value
£26,214
↗ 28%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,224 | £7,368 | £7,516 | £7,704 | £7,896 | £37,708 |
| Total Expenses | £5,779 | £5,843 | £5,899 | £5,960 | £6,022 | £29,503 |
| Profit Before Tax | £1,445 | £1,525 | £1,617 | £1,744 | £1,875 | £8,205 |
| Profit After Tax | £1,170 | £1,235 | £1,309 | £1,413 | £1,518 | £6,646 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £4,020 | £6,128 | £7,474 | £7,947 | £7,291 | £32,860 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 23% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change