Flat
G44
1 bed
1 bath
Curtis Avenue, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£5,027
↗ 17%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,456 | £6,585 | £6,717 | £6,885 | £7,057 | £33,700 |
| Total Expenses | £5,380 | £5,443 | £5,498 | £5,556 | £5,616 | £27,494 |
| Profit Before Tax | £1,076 | £1,142 | £1,219 | £1,329 | £1,441 | £6,206 |
| Profit After Tax | £871 | £925 | £988 | £1,076 | £1,167 | £5,027 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £3,421 | £5,302 | £6,503 | £6,923 | £6,332 | £28,481 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change