Flat
G51
1 bed
1 bath
Clifford Place, Cessnock, Glasgow G51
Scotland, Scotland · G51
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£4,537
↗ 17%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,156 | £6,279 | £6,405 | £6,565 | £6,729 | £32,134 |
| Total Expenses | £5,190 | £5,252 | £5,305 | £5,363 | £5,422 | £26,533 |
| Profit Before Tax | £966 | £1,027 | £1,099 | £1,202 | £1,307 | £5,601 |
| Profit After Tax | £783 | £832 | £890 | £973 | £1,058 | £4,537 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £3,183 | £4,952 | £6,082 | £6,476 | £5,919 | £26,611 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change