Flat G20 2 beds 1 bath

Oban Drive, North Kelvinside G20

Scotland, Scotland · G20

Initial Investment

First Year

£71,600First Year

Profit From Rental Income

After 5 Years

£13,903

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 25%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,994	£15,369	£15,753	£16,147	£76,963
Total Expenses	£11,802	£11,877	£11,958	£12,040	£12,122	£59,798
Profit Before Tax	£2,898	£3,117	£3,411	£3,713	£4,025	£17,165
Profit After Tax	£2,348	£2,525	£2,763	£3,008	£3,260	£13,903
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£8,648	£9,014	£13,903	£17,043	£18,138	£66,745
Return From Rental Income (%)	3%	4%	4%	4%	5%	19%
Total Net Return (%)	12%	13%	19%	24%	25%	93%

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