Flat
G76
1 bed
1 bath
Bonnyton Drive, Glasgow, Eaglesham G76
Scotland, Scotland · G76
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£-7,610
↘ -21%After 5 Years
Change In Property Value
£28,973
↗ 28%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,200 | £4,284 | £4,370 | £4,479 | £4,591 | £21,924 |
| Total Expenses | £5,798 | £5,857 | £5,906 | £5,959 | £6,013 | £29,534 |
| Profit Before Tax | £-1,598 | £-1,573 | £-1,537 | £-1,480 | £-1,422 | £-7,610 |
| Profit After Tax | £-1,598 | £-1,573 | £-1,537 | £-1,480 | £-1,422 | £-7,610 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £1,552 | £3,835 | £5,277 | £5,742 | £4,958 | £21,363 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 4% | 11% | 15% | 16% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change