Flat
G11
2 beds
1 bath
Crow Road, Hyndland, Glasgow G11
Scotland, Scotland · G11
View property listing
Initial Investment
£95,100First YearProfit From Rental Income
£20,817
↗ 22%After 5 Years
Change In Property Value
£69,198
↗ 25%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 | £19,248 | £19,633 | £20,124 | £20,627 | £21,143 | £100,774 |
| Total Expenses | £14,835 | £14,920 | £15,012 | £15,106 | £15,200 | £75,074 |
| Profit Before Tax | £4,413 | £4,713 | £5,112 | £5,521 | £5,942 | £25,700 |
| Profit After Tax | £3,574 | £3,818 | £4,141 | £4,472 | £4,813 | £20,817 |
| Change In Property Value | £8,250 | £8,498 | £14,587 | £18,380 | £19,483 | £69,198 |
| Net Return | £11,824 | £12,315 | £18,728 | £22,852 | £24,296 | £90,015 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change