Flat
PA1
1 bed
1 bath
Glasgow Road, Kelburne Court PA1
Scotland, Scotland · PA1
View property listing
Initial Investment
£32,348First YearProfit From Rental Income
£1,943
↗ 6%After 5 Years
Change In Property Value
£26,212
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,988 | £6,108 | £6,230 | £6,386 | £6,545 | £31,257 |
| Total Expenses | £5,655 | £5,717 | £5,770 | £5,828 | £5,886 | £28,857 |
| Profit Before Tax | £333 | £391 | £459 | £558 | £659 | £2,399 |
| Profit After Tax | £270 | £316 | £372 | £452 | £534 | £1,943 |
| Change In Property Value | £2,850 | £4,892 | £6,164 | £6,534 | £5,772 | £26,212 |
| Net Return | £3,119 | £5,209 | £6,536 | £6,986 | £6,305 | £28,156 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 19% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change