Terraced G23 2 beds 1 bath

Ferndale Drive, Glasgow G23

Scotland, Scotland · G23

Initial Investment

First Year

£52,350First Year

Profit From Rental Income

After 5 Years

£8,475

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,002

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,486	£9,723	£9,966	£10,215	£48,691
Total Expenses	£7,580	£7,610	£7,644	£7,679	£7,715	£38,228
Profit Before Tax	£1,720	£1,876	£2,079	£2,287	£2,500	£10,463
Profit After Tax	£1,394	£1,520	£1,684	£1,852	£2,025	£8,475
Change In Property Value	£4,650	£4,790	£8,222	£10,360	£10,981	£39,002
Net Return	£6,044	£6,309	£9,906	£12,212	£13,007	£47,477
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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