Flat G12 5 beds 2 baths

Southpark Avenue, Hillhead, Glasgow G12

Scotland, Scotland · G12

Initial Investment

First Year

£139,900First Year

Profit From Rental Income

After 5 Years

£10,516

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£96,877

↗ 25%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,180	£21,604	£22,144	£22,697	£23,265	£110,889
Total Expenses	£19,393	£19,481	£19,578	£19,677	£19,777	£97,907
Profit Before Tax	£1,787	£2,122	£2,565	£3,020	£3,488	£12,983
Profit After Tax	£1,448	£1,719	£2,078	£2,446	£2,825	£10,516
Change In Property Value	£11,550	£11,897	£20,422	£25,732	£27,276	£96,877
Net Return	£12,998	£13,616	£22,500	£28,178	£30,101	£107,393
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	10%	16%	20%	22%	77%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change