Flat
G44
2 beds
2 baths
Castlemilk Road, Kingspark, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£16,180
↗ 31%After 5 Years
Change In Property Value
£42,769
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,784 | £12,020 | £12,260 | £12,567 | £12,881 | £61,511 |
| Total Expenses | £8,166 | £8,239 | £8,304 | £8,377 | £8,451 | £41,536 |
| Profit Before Tax | £3,618 | £3,781 | £3,956 | £4,190 | £4,430 | £19,975 |
| Profit After Tax | £2,931 | £3,062 | £3,204 | £3,394 | £3,588 | £16,180 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £7,581 | £11,045 | £13,262 | £14,055 | £13,006 | £58,949 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 21% | 25% | 27% | 25% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change