Flat G44 2 beds 1 bath

Croftside Avenue, Croftfoot, Glasgow G44

Scotland, Scotland · G44

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£11,413

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£34,492

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,504	£9,694	£9,888	£10,135	£10,389	£49,610
Total Expenses	£6,972	£7,041	£7,102	£7,168	£7,236	£35,520
Profit Before Tax	£2,532	£2,653	£2,786	£2,967	£3,152	£14,090
Profit After Tax	£2,051	£2,149	£2,257	£2,403	£2,553	£11,413
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£5,801	£8,586	£10,368	£11,001	£10,148	£45,904
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	25%	26%	24%	109%

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