Flat
G12
2 beds
2 baths
9 Kirklee Terrace, Kirklee G12
Scotland, Scotland · G12
View property listing
Initial Investment
£104,600First YearProfit From Rental Income
£6,312
↗ 6%After 5 Years
Change In Property Value
£75,489
↗ 25%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,830 | £17,251 | £17,682 | £18,124 | £86,387 |
| Total Expenses | £15,553 | £15,632 | £15,717 | £15,804 | £15,890 | £78,594 |
| Profit Before Tax | £948 | £1,199 | £1,534 | £1,878 | £2,234 | £7,792 |
| Profit After Tax | £767 | £971 | £1,243 | £1,522 | £1,809 | £6,312 |
| Change In Property Value | £9,000 | £9,270 | £15,914 | £20,051 | £21,254 | £75,489 |
| Net Return | £9,767 | £10,241 | £17,156 | £21,573 | £23,063 | £81,800 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 10% | 16% | 21% | 22% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change