Flat G12 3 beds 1 bath

17 Penrith Drive, Kelvindale G12

Scotland, Scotland · G12

Initial Investment

First Year

£29,050First Year

Profit From Rental Income

After 5 Years

£-5,253

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£21,388

↗ 25%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,680	£4,774	£4,893	£5,015	£5,141	£24,502
Total Expenses	£5,840	£5,896	£5,951	£6,007	£6,062	£29,755
Profit Before Tax	£-1,160	£-1,122	£-1,058	£-991	£-921	£-5,253
Profit After Tax	£-1,160	£-1,122	£-1,058	£-991	£-921	£-5,253
Change In Property Value	£2,550	£2,627	£4,509	£5,681	£6,022	£21,388
Net Return	£1,390	£1,504	£3,451	£4,690	£5,101	£16,135
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	5%	5%	12%	16%	18%	56%

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