Flat
G31
1 bed
1 bath
Thomson Street, Dennistoun, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£-1,111
↘ -6%After 5 Years
Change In Property Value
£13,840
↗ 25%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,296 | £4,382 | £4,491 | £4,604 | £4,719 | £22,492 |
| Total Expenses | £4,612 | £4,666 | £4,720 | £4,775 | £4,829 | £23,603 |
| Profit Before Tax | £-316 | £-284 | £-229 | £-172 | £-111 | £-1,111 |
| Profit After Tax | £-316 | £-284 | £-229 | £-172 | £-111 | £-1,111 |
| Change In Property Value | £1,650 | £1,700 | £2,917 | £3,676 | £3,897 | £13,840 |
| Net Return | £1,334 | £1,415 | £2,689 | £3,504 | £3,786 | £12,728 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change