Terraced
G72
2 beds
1 bath
Dundonald Street, Blantyre, Blantyre, Glasgow G72
Scotland, Scotland · G72
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£4,318
↗ 13%After 5 Years
Change In Property Value
£26,214
↗ 28%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,944 | £5,043 | £5,144 | £5,272 | £5,404 | £25,807 |
| Total Expenses | £4,051 | £4,073 | £4,094 | £4,117 | £4,141 | £20,476 |
| Profit Before Tax | £893 | £969 | £1,050 | £1,155 | £1,263 | £5,331 |
| Profit After Tax | £723 | £785 | £850 | £936 | £1,023 | £4,318 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £3,573 | £5,678 | £7,015 | £7,470 | £6,795 | £30,532 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 21% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change