Flat G33 2 beds 1 bath

Dinart Street, Glasgow G33

Scotland, Scotland · G33

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£5,369

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£32,712

↗ 25%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,278	£9,510	£9,748	£9,991	£47,623
Total Expenses	£8,067	£8,132	£8,198	£8,265	£8,332	£40,994
Profit Before Tax	£1,029	£1,146	£1,312	£1,482	£1,659	£6,628
Profit After Tax	£833	£929	£1,063	£1,201	£1,344	£5,369
Change In Property Value	£3,900	£4,017	£6,896	£8,689	£9,210	£32,712
Net Return	£4,733	£4,946	£7,959	£9,889	£10,554	£38,081
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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