Flat
G31
2 beds
2 baths
Cumbernauld Road, Dennistoun, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£5,243
↗ 15%After 5 Years
Change In Property Value
£25,163
↗ 25%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,956 | £8,155 | £8,359 | £8,568 | £40,837 |
| Total Expenses | £6,748 | £6,809 | £6,872 | £6,936 | £7,000 | £34,365 |
| Profit Before Tax | £1,053 | £1,147 | £1,283 | £1,423 | £1,568 | £6,473 |
| Profit After Tax | £853 | £929 | £1,039 | £1,152 | £1,270 | £5,243 |
| Change In Property Value | £3,000 | £3,090 | £5,305 | £6,684 | £7,085 | £25,163 |
| Net Return | £3,853 | £4,019 | £6,344 | £7,836 | £8,355 | £30,406 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change