Semi Detached
G21
3 beds
2 baths
Eastburn Place, Glasgow G21
Scotland, Scotland · G21
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£23,923
↗ 39%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £9,082 | £9,122 | £9,169 | £9,218 | £9,267 | £45,858 |
| Profit Before Tax | £5,319 | £5,566 | £5,886 | £6,214 | £6,550 | £29,535 |
| Profit After Tax | £4,308 | £4,509 | £4,768 | £5,033 | £5,306 | £23,923 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £9,708 | £10,071 | £14,316 | £17,064 | £18,058 | £69,216 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 30% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change