Flat G33 2 beds 1 bath

Castlefield Court, Millerston, East Dunbartonshire G33

Scotland, Scotland · G33

Initial Investment

First Year

£47,200First Year

Profit From Rental Income

After 5 Years

£6,464

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 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	£9,804	£10,000	£10,250	£10,506	£10,769	£51,329
Total Expenses	£8,535	£8,601	£8,668	£8,738	£8,807	£43,349
Profit Before Tax	£1,269	£1,400	£1,582	£1,768	£1,962	£7,981
Profit After Tax	£1,028	£1,134	£1,281	£1,432	£1,589	£6,464
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£5,228	£5,460	£8,707	£10,790	£11,508	£41,692
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change