Flat
G12
3 beds
3 baths
Great Western Road, Kelvinside, Glasgow G12
Scotland, Scotland · G12
View property listing
Initial Investment
£296,850First YearProfit From Rental Income
£28,491
↗ 10%After 5 Years
Change In Property Value
£188,721
↗ 25%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,256 | £42,081 | £43,133 | £44,211 | £45,317 | £215,999 |
| Total Expenses | £35,882 | £36,010 | £36,159 | £36,310 | £36,463 | £180,824 |
| Profit Before Tax | £5,374 | £6,071 | £6,975 | £7,901 | £8,853 | £35,174 |
| Profit After Tax | £4,353 | £4,917 | £5,649 | £6,400 | £7,171 | £28,491 |
| Change In Property Value | £22,500 | £23,175 | £39,784 | £50,128 | £53,135 | £188,721 |
| Net Return | £26,853 | £28,092 | £45,433 | £56,528 | £60,306 | £217,213 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 9% | 9% | 15% | 19% | 20% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change