Flat
G11
2 beds
2 baths
Hayburn Place, Partick, Glasgow G11
Scotland, Scotland · G11
View property listing
Initial Investment
£78,600First YearProfit From Rental Income
£16,048
↗ 20%After 5 Years
Change In Property Value
£57,875
↗ 25%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 | £16,104 | £16,426 | £16,837 | £17,258 | £17,689 | £84,314 |
| Total Expenses | £12,736 | £12,814 | £12,898 | £12,984 | £13,070 | £64,501 |
| Profit Before Tax | £3,368 | £3,612 | £3,939 | £4,274 | £4,619 | £19,813 |
| Profit After Tax | £2,728 | £2,926 | £3,190 | £3,462 | £3,742 | £16,048 |
| Change In Property Value | £6,900 | £7,107 | £12,200 | £15,372 | £16,295 | £57,875 |
| Net Return | £9,628 | £10,033 | £15,391 | £18,834 | £20,037 | £73,923 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 25% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change