Flat
G44
3 beds
1 bath
56 Highcroft Avenue, Glasgow, Lanarkshire G44
Scotland, Scotland · G44
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£7,410
↗ 22%After 5 Years
Change In Property Value
£27,593
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,748 | £7,903 | £8,100 | £8,303 | £39,650 |
| Total Expenses | £5,977 | £6,042 | £6,099 | £6,160 | £6,223 | £30,502 |
| Profit Before Tax | £1,619 | £1,706 | £1,804 | £1,940 | £2,080 | £9,148 |
| Profit After Tax | £1,311 | £1,382 | £1,461 | £1,571 | £1,685 | £7,410 |
| Change In Property Value | £3,000 | £5,150 | £6,489 | £6,878 | £6,076 | £27,593 |
| Net Return | £4,311 | £6,532 | £7,950 | £8,450 | £7,760 | £35,003 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change