Flat
G14
2 beds
1 bath
Dyke Road, Glasgow G14
Scotland, Scotland · G14
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£-1,165
↘ -3%After 5 Years
Change In Property Value
£27,679
↗ 25%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,600 | £6,732 | £6,900 | £7,073 | £7,250 | £34,555 |
| Total Expenses | £7,024 | £7,083 | £7,143 | £7,204 | £7,265 | £35,720 |
| Profit Before Tax | £-424 | £-351 | £-243 | £-132 | £-15 | £-1,165 |
| Profit After Tax | £-424 | £-351 | £-243 | £-132 | £-15 | £-1,165 |
| Change In Property Value | £3,300 | £3,399 | £5,835 | £7,352 | £7,793 | £27,679 |
| Net Return | £2,876 | £3,048 | £5,592 | £7,220 | £7,778 | £26,514 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change