Flat
G11
1 bed
1 bath
Thornwood Avenue, Glasgow G11
Scotland, Scotland · G11
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£2,174
↗ 6%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,996 | £7,136 | £7,314 | £7,497 | £7,685 | £36,628 |
| Total Expenses | £6,667 | £6,727 | £6,788 | £6,850 | £6,911 | £33,944 |
| Profit Before Tax | £329 | £409 | £526 | £647 | £773 | £2,684 |
| Profit After Tax | £266 | £331 | £426 | £524 | £626 | £2,174 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £3,266 | £3,421 | £5,731 | £7,208 | £7,711 | £27,337 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change