Flat G52 3 beds 1 bath

Thurston Road, Glasgow, Hillington G52

Scotland, Scotland · G52

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£16,150

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£35,871

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,138	£11,361	£11,645	£11,936	£57,001
Total Expenses	£7,275	£7,347	£7,410	£7,480	£7,552	£37,063
Profit Before Tax	£3,645	£3,792	£3,951	£4,165	£4,384	£19,938
Profit After Tax	£2,953	£3,071	£3,201	£3,374	£3,551	£16,150
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,853	£9,766	£11,636	£12,316	£11,450	£52,021
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	22%	27%	28%	26%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change