Flat
G45
2 beds
1 bath
Raithburn Road, Glasgow, Castlemilk G45
Scotland, Scotland · G45
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£1,797
↗ 7%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,436 | £5,545 | £5,656 | £5,797 | £5,942 | £28,375 |
| Total Expenses | £5,118 | £5,178 | £5,231 | £5,287 | £5,344 | £26,157 |
| Profit Before Tax | £318 | £366 | £425 | £510 | £598 | £2,218 |
| Profit After Tax | £258 | £297 | £344 | £413 | £485 | £1,797 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £2,658 | £4,417 | £5,535 | £5,916 | £5,345 | £23,871 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 20% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change