Flat
G62
2 beds
1 bath
Allander Road, Milngavie G62
Scotland, Scotland · G62
View property listing
Initial Investment
£44,560First YearProfit From Rental Income
£-6,880
↘ -15%After 5 Years
Change In Property Value
£36,423
↗ 28%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,280 | £5,386 | £5,493 | £5,631 | £5,771 | £27,561 |
| Total Expenses | £6,775 | £6,836 | £6,887 | £6,943 | £7,000 | £34,441 |
| Profit Before Tax | £-1,495 | £-1,450 | £-1,394 | £-1,312 | £-1,228 | £-6,880 |
| Profit After Tax | £-1,495 | £-1,450 | £-1,394 | £-1,312 | £-1,228 | £-6,880 |
| Change In Property Value | £3,960 | £6,798 | £8,565 | £9,079 | £8,020 | £36,423 |
| Net Return | £2,465 | £5,348 | £7,171 | £7,767 | £6,792 | £29,543 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | 6% | 12% | 16% | 17% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change