Flat
G21
3 beds
1 bath
Northgate Road, Glasgow G21
Scotland, Scotland · G21
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£6,730
↗ 19%After 5 Years
Change In Property Value
£26,421
↗ 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 | £8,400 | £8,568 | £8,782 | £9,002 | £9,227 | £43,979 |
| Total Expenses | £7,006 | £7,069 | £7,133 | £7,199 | £7,264 | £35,671 |
| Profit Before Tax | £1,394 | £1,499 | £1,649 | £1,803 | £1,963 | £8,308 |
| Profit After Tax | £1,129 | £1,214 | £1,336 | £1,460 | £1,590 | £6,730 |
| Change In Property Value | £3,150 | £3,245 | £5,570 | £7,018 | £7,439 | £26,421 |
| Net Return | £4,279 | £4,459 | £6,906 | £8,478 | £9,029 | £33,151 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 19% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change