Semi Detached
G32
3 beds
1 bath
Greenfield Road G32
Scotland, Scotland · G32
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£23,186
↗ 36%After 5 Years
Change In Property Value
£47,809
↗ 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 | £14,628 | £14,921 | £15,294 | £15,676 | £16,068 | £76,586 |
| Total Expenses | £9,501 | £9,542 | £9,590 | £9,639 | £9,689 | £47,961 |
| Profit Before Tax | £5,127 | £5,379 | £5,704 | £6,037 | £6,379 | £28,625 |
| Profit After Tax | £4,153 | £4,357 | £4,620 | £4,890 | £5,167 | £23,186 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £9,853 | £10,228 | £14,699 | £17,589 | £18,628 | £70,996 |
| 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