Detached G69 3 beds 1 bath

Haig Drive, Baillieston, Glasgow G69

Scotland, Scotland · G69

Initial Investment

First Year

£95,100First Year

Profit From Rental Income

After 5 Years

£14,379

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£75,881

↗ 28%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£14,027	£14,308	£14,665	£15,032	£71,784
Total Expenses	£10,723	£10,763	£10,802	£10,848	£10,895	£54,031
Profit Before Tax	£3,029	£3,264	£3,506	£3,817	£4,137	£17,752
Profit After Tax	£2,453	£2,644	£2,840	£3,092	£3,351	£14,379
Change In Property Value	£8,250	£14,163	£17,845	£18,915	£16,709	£75,881
Net Return	£10,703	£16,806	£20,685	£22,008	£20,059	£90,261
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	23%	21%	95%

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