Flat
G31
2 beds
1 bath
Golfhill Drive, Glasgow, Glasgow City G31
Scotland, Scotland · G31
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£17,575
↗ 27%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,820 | £15,116 | £15,494 | £15,882 | £16,279 | £77,591 |
| Total Expenses | £11,020 | £11,096 | £11,177 | £11,259 | £11,342 | £55,894 |
| Profit Before Tax | £3,800 | £4,021 | £4,318 | £4,622 | £4,937 | £21,697 |
| Profit After Tax | £3,078 | £3,257 | £3,497 | £3,744 | £3,999 | £17,575 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £8,778 | £9,128 | £13,576 | £16,443 | £17,460 | £65,384 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 14% | 21% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change