Terraced
G72
3 beds
1 bath
Holmswood Avenue, Blantyre, Glasgow G72
Scotland, Scotland · G72
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£7,666
↗ 16%After 5 Years
Change In Property Value
£40,010
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,687 | £7,840 | £8,036 | £8,237 | £39,337 |
| Total Expenses | £5,919 | £5,947 | £5,972 | £6,002 | £6,033 | £29,873 |
| Profit Before Tax | £1,617 | £1,740 | £1,868 | £2,034 | £2,204 | £9,464 |
| Profit After Tax | £1,310 | £1,410 | £1,513 | £1,648 | £1,786 | £7,666 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £5,660 | £8,877 | £10,922 | £11,621 | £10,596 | £47,676 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change