Detached G31 5 beds 2 baths

Tollcross Road, Glasgow, City G31

Scotland, Scotland · G31

Initial Investment

First Year

£124,850First Year

Profit From Rental Income

After 5 Years

£45,843

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£88,070

↗ 25%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,300	£27,846	£28,542	£29,256	£29,987	£142,931
Total Expenses	£17,116	£17,182	£17,263	£17,345	£17,429	£86,335
Profit Before Tax	£10,184	£10,664	£11,279	£11,911	£12,558	£56,596
Profit After Tax	£8,249	£8,638	£9,136	£9,648	£10,172	£45,843
Change In Property Value	£10,500	£10,815	£18,566	£23,393	£24,796	£88,070
Net Return	£18,749	£19,453	£27,702	£33,040	£34,969	£133,913
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	15%	16%	22%	26%	28%	107%

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