Flat
G21
2 beds
1 bath
Ratho Drive, Glasgow G21
Scotland, Scotland · G21
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£2,390
↗ 9%After 5 Years
Change In Property Value
£18,872
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,120 | £6,273 | £6,430 | £6,591 | £31,413 |
| Total Expenses | £5,576 | £5,634 | £5,692 | £5,751 | £5,810 | £28,463 |
| Profit Before Tax | £424 | £486 | £581 | £678 | £780 | £2,951 |
| Profit After Tax | £344 | £394 | £471 | £549 | £632 | £2,390 |
| Change In Property Value | £2,250 | £2,318 | £3,978 | £5,013 | £5,314 | £18,872 |
| Net Return | £2,594 | £2,711 | £4,449 | £5,562 | £5,946 | £21,262 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change