Flat G31 2 beds 1 bath

Ingleby Drive, Glasgow G31

Scotland, Scotland · G31

Initial Investment

First Year

£76,850First Year

Profit From Rental Income

After 5 Years

£22,394

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£56,616

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,907	£18,355	£18,814	£19,284	£91,916
Total Expenses	£12,682	£12,764	£12,851	£12,941	£13,031	£64,269
Profit Before Tax	£4,874	£5,144	£5,503	£5,873	£6,253	£27,646
Profit After Tax	£3,948	£4,166	£4,458	£4,757	£5,065	£22,394
Change In Property Value	£6,750	£6,953	£11,935	£15,038	£15,941	£56,616
Net Return	£10,698	£11,119	£16,393	£19,795	£21,006	£79,010
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	14%	21%	26%	27%	103%

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