Flat G14 1 bed 1 bath

Dumbarton Road, Glasgow G14

Scotland, Scotland · G14

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£-1,587

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£26,421

↗ 25%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,426	£6,587	£6,751	£6,920	£32,984
Total Expenses	£6,796	£6,854	£6,914	£6,974	£7,033	£34,571
Profit Before Tax	£-496	£-428	£-327	£-223	£-113	£-1,587
Profit After Tax	£-496	£-428	£-327	£-223	£-113	£-1,587
Change In Property Value	£3,150	£3,245	£5,570	£7,018	£7,439	£26,421
Net Return	£2,654	£2,816	£5,243	£6,795	£7,326	£24,834
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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