Flat
G32
2 beds
1 bath
Ardgay Street, Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£33,670First YearProfit From Rental Income
£4,717
↗ 14%After 5 Years
Change In Property Value
£24,911
↗ 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 | £7,620 | £7,772 | £7,967 | £8,166 | £8,370 | £39,895 |
| Total Expenses | £6,690 | £6,751 | £6,813 | £6,877 | £6,940 | £34,072 |
| Profit Before Tax | £930 | £1,021 | £1,153 | £1,289 | £1,430 | £5,823 |
| Profit After Tax | £753 | £827 | £934 | £1,044 | £1,158 | £4,717 |
| Change In Property Value | £2,970 | £3,059 | £5,251 | £6,617 | £7,014 | £24,911 |
| Net Return | £3,723 | £3,886 | £6,186 | £7,661 | £8,172 | £29,628 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 12% | 18% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change