Semi Detached
G32
2 beds
1 bath
Strowan Crescent, Sandyhills, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£25,881
↗ 36%After 5 Years
Change In Property Value
£52,842
↗ 25%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,176 | £16,500 | £16,912 | £17,335 | £17,768 | £84,691 |
| Total Expenses | £10,449 | £10,493 | £10,545 | £10,598 | £10,652 | £52,739 |
| Profit Before Tax | £5,727 | £6,006 | £6,367 | £6,736 | £7,116 | £31,952 |
| Profit After Tax | £4,639 | £4,865 | £5,157 | £5,456 | £5,764 | £25,881 |
| Change In Property Value | £6,300 | £6,489 | £11,139 | £14,036 | £14,878 | £52,842 |
| Net Return | £10,939 | £11,354 | £16,297 | £19,492 | £20,642 | £78,723 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change