Semi Detached G33 2 beds 1 bath

Corston Street, Glasgow G33

Scotland, Scotland · G33

Initial Investment

First Year

£55,850First Year

Profit From Rental Income

After 5 Years

£15,479

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£41,519

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,787	£12,082	£12,384	£12,693	£60,502
Total Expenses	£8,202	£8,237	£8,277	£8,318	£8,360	£41,393
Profit Before Tax	£3,354	£3,551	£3,805	£4,066	£4,334	£19,109
Profit After Tax	£2,717	£2,876	£3,082	£3,293	£3,510	£15,479
Change In Property Value	£4,950	£5,099	£8,752	£11,028	£11,690	£41,519
Net Return	£7,667	£7,974	£11,834	£14,321	£15,200	£56,997
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	14%	21%	26%	27%	102%

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