Flat
G21
2 beds
1 bath
Ayr Street, Springburn, Glasgow G21
Scotland, Scotland · G21
View property listing
Initial Investment
£32,350First YearProfit From Rental Income
£5,268
↗ 16%After 5 Years
Change In Property Value
£23,905
↗ 25%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,748 | £7,942 | £8,140 | £8,344 | £39,769 |
| Total Expenses | £6,529 | £6,590 | £6,652 | £6,716 | £6,779 | £33,266 |
| Profit Before Tax | £1,067 | £1,158 | £1,289 | £1,424 | £1,565 | £6,504 |
| Profit After Tax | £864 | £938 | £1,044 | £1,154 | £1,267 | £5,268 |
| Change In Property Value | £2,850 | £2,936 | £5,039 | £6,349 | £6,730 | £23,905 |
| Net Return | £3,714 | £3,873 | £6,084 | £7,503 | £7,998 | £29,173 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change