Flat G31 1 bed 1 bath

Duke Street, Dennistoun, Glasgow G31

Scotland, Scotland · G31

Initial Investment

First Year

£29,050First Year

Profit From Rental Income

After 5 Years

£3,211

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£21,388

↗ 25%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,769	£6,938	£7,111	£7,289	£34,743
Total Expenses	£6,036	£6,095	£6,155	£6,216	£6,277	£30,779
Profit Before Tax	£600	£673	£783	£895	£1,012	£3,964
Profit After Tax	£486	£546	£634	£725	£820	£3,211
Change In Property Value	£2,550	£2,627	£4,509	£5,681	£6,022	£21,388
Net Return	£3,036	£3,172	£5,143	£6,406	£6,842	£24,599
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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