Flat G14 1 bed 1 bath

Dumbarton Road, Glasgow G14

Scotland, Scotland · G14

Initial Investment

First Year

£24,100First Year

Profit From Rental Income

After 5 Years

£-4,539

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,200	£4,284	£4,391	£4,501	£4,613	£21,989
Total Expenses	£5,197	£5,252	£5,305	£5,360	£5,414	£26,528
Profit Before Tax	£-997	£-968	£-914	£-859	£-801	£-4,539
Profit After Tax	£-997	£-968	£-914	£-859	£-801	£-4,539
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£1,103	£1,195	£2,799	£3,819	£4,159	£13,075
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	5%	5%	12%	16%	17%	54%

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