Flat G31 2 beds 1 bath

Sword Street, Dennistoun G31

Scotland, Scotland · G31

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£8,691

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£31,454

↗ 25%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,951	£10,200	£10,455	£10,716	£51,078
Total Expenses	£7,935	£8,000	£8,068	£8,138	£8,206	£40,348
Profit Before Tax	£1,821	£1,951	£2,132	£2,317	£2,510	£10,730
Profit After Tax	£1,475	£1,580	£1,727	£1,877	£2,033	£8,691
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£5,225	£5,443	£8,357	£10,232	£10,889	£40,145
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	13%	20%	24%	26%	95%

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