Flat G32 3 beds 1 bath

Pilrig Street, Carntyne, Glasgow G32

Scotland, Scotland · G32

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£5,539

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,421

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,088	£8,250	£8,456	£8,667	£8,884	£42,345
Total Expenses	£6,975	£7,037	£7,100	£7,165	£7,230	£35,507
Profit Before Tax	£1,113	£1,213	£1,356	£1,502	£1,654	£6,838
Profit After Tax	£902	£982	£1,098	£1,217	£1,340	£5,539
Change In Property Value	£3,150	£3,245	£5,570	£7,018	£7,439	£26,421
Net Return	£4,052	£4,227	£6,668	£8,234	£8,779	£31,960
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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