Semi Detached
G69
4 beds
2 baths
Bracadale Drive, Baillieston G69
Scotland, Scotland · G69
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£23,233
↗ 28%After 5 Years
Change In Property Value
£66,224
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,880 | £15,178 | £15,481 | £15,868 | £16,265 | £77,672 |
| Total Expenses | £9,710 | £9,752 | £9,793 | £9,842 | £9,892 | £48,990 |
| Profit Before Tax | £5,170 | £5,425 | £5,688 | £6,026 | £6,373 | £28,682 |
| Profit After Tax | £4,188 | £4,395 | £4,608 | £4,881 | £5,162 | £23,233 |
| Change In Property Value | £7,200 | £12,360 | £15,574 | £16,508 | £14,582 | £66,224 |
| Net Return | £11,388 | £16,755 | £20,181 | £21,389 | £19,744 | £89,456 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 20% | 25% | 26% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change