Flat
G32
2 beds
1 bath
Crownhall Road, Sandyhills, Glasgow, City Of Glasgow G32
Scotland, Scotland · G32
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£10,836
↗ 22%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,383 | £11,668 | £11,959 | £12,258 | £58,429 |
| Total Expenses | £8,869 | £8,937 | £9,009 | £9,082 | £9,154 | £45,051 |
| Profit Before Tax | £2,291 | £2,446 | £2,659 | £2,878 | £3,104 | £13,378 |
| Profit After Tax | £1,856 | £1,981 | £2,154 | £2,331 | £2,514 | £10,836 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £6,206 | £6,462 | £9,845 | £12,022 | £12,787 | £47,323 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change