Flat
G32
1 bed
1 bath
Wellshot Road, Shettleston, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£23,770First YearProfit From Rental Income
£743
↗ 3%After 5 Years
Change In Property Value
£17,362
↗ 25%After 5 Years
Return On Investment
76%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,316 | £5,422 | £5,558 | £5,697 | £5,839 | £27,832 |
| Total Expenses | £5,269 | £5,326 | £5,382 | £5,440 | £5,497 | £26,914 |
| Profit Before Tax | £47 | £97 | £176 | £257 | £342 | £918 |
| Profit After Tax | £38 | £78 | £142 | £208 | £277 | £743 |
| Change In Property Value | £2,070 | £2,132 | £3,660 | £4,612 | £4,888 | £17,362 |
| Net Return | £2,108 | £2,210 | £3,802 | £4,820 | £5,166 | £18,106 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change