Flat
G44
2 beds
1 bath
Croftside Avenue, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£10,603
↗ 26%After 5 Years
Change In Property Value
£33,112
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,120 | £9,302 | £9,488 | £9,726 | £9,969 | £47,605 |
| Total Expenses | £6,773 | £6,841 | £6,901 | £6,966 | £7,033 | £34,515 |
| Profit Before Tax | £2,347 | £2,461 | £2,588 | £2,759 | £2,935 | £13,090 |
| Profit After Tax | £1,901 | £1,994 | £2,096 | £2,235 | £2,378 | £10,603 |
| Change In Property Value | £3,600 | £6,180 | £7,787 | £8,254 | £7,291 | £33,112 |
| Net Return | £5,501 | £8,174 | £9,883 | £10,489 | £9,669 | £43,715 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 20% | 24% | 26% | 24% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change