Flat G31 2 beds 1 bath

Cumbernauld Road, Glasgow, Glasgow City G31

Scotland, Scotland · G31

Initial Investment

First Year

£32,350First Year

Profit From Rental Income

After 5 Years

£4,581

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£23,905

↗ 25%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,416	£7,564	£7,753	£7,947	£8,146	£38,827
Total Expenses	£6,511	£6,572	£6,633	£6,697	£6,759	£33,172
Profit Before Tax	£905	£993	£1,120	£1,251	£1,387	£5,655
Profit After Tax	£733	£804	£907	£1,013	£1,123	£4,581
Change In Property Value	£2,850	£2,936	£5,039	£6,349	£6,730	£23,905
Net Return	£3,583	£3,740	£5,946	£7,362	£7,854	£28,486
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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