Terraced
G31
2 beds
2 baths
Macbeth Street, Parkhead, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£60,750First YearProfit From Rental Income
£22,435
↗ 37%After 5 Years
Change In Property Value
£45,042
↗ 25%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,968 | £14,247 | £14,604 | £14,969 | £15,343 | £73,130 |
| Total Expenses | £8,999 | £9,038 | £9,084 | £9,132 | £9,180 | £45,433 |
| Profit Before Tax | £4,969 | £5,209 | £5,519 | £5,837 | £6,163 | £27,697 |
| Profit After Tax | £4,025 | £4,220 | £4,470 | £4,728 | £4,992 | £22,435 |
| Change In Property Value | £5,370 | £5,531 | £9,495 | £11,964 | £12,682 | £45,042 |
| Net Return | £9,395 | £9,751 | £13,966 | £16,692 | £17,674 | £67,476 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change