Flat G20 2 beds 1 bath

Craigieburn Gardens, Glasgow, Glasgow City G20

Scotland, Scotland · G20

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£4,844

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£31,454

↗ 25%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,923	£9,146	£9,375	£9,609	£45,801
Total Expenses	£7,834	£7,898	£7,963	£8,030	£8,096	£39,820
Profit Before Tax	£914	£1,025	£1,183	£1,345	£1,513	£5,981
Profit After Tax	£740	£830	£958	£1,089	£1,226	£4,844
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£4,490	£4,693	£7,589	£9,444	£10,082	£36,298
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

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