Flat
G44
3 beds
1 bath
43 Fintry Drive, Kings Park, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£36,970First YearProfit From Rental Income
£8,840
↗ 24%After 5 Years
Change In Property Value
£30,077
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,280 | £8,446 | £8,615 | £8,830 | £9,051 | £43,221 |
| Total Expenses | £6,335 | £6,402 | £6,460 | £6,523 | £6,588 | £32,307 |
| Profit Before Tax | £1,945 | £2,044 | £2,155 | £2,307 | £2,463 | £10,914 |
| Profit After Tax | £1,575 | £1,656 | £1,746 | £1,869 | £1,995 | £8,840 |
| Change In Property Value | £3,270 | £5,614 | £7,073 | £7,497 | £6,623 | £30,077 |
| Net Return | £4,845 | £7,269 | £8,819 | £9,366 | £8,618 | £38,917 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 23% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change