Flat G33 3 beds 1 bath

Fastnet Ave, Riddrie, Glasgow G33

Scotland, Scotland · G33

Initial Investment

First Year

£17,499First Year

Profit From Rental Income

After 5 Years

£-3,851

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£12,581

↗ 25%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,504	£3,574	£3,663	£3,755	£3,849	£18,345
Total Expenses	£4,334	£4,387	£4,439	£4,492	£4,544	£22,196
Profit Before Tax	£-830	£-813	£-776	£-737	£-695	£-3,851
Profit After Tax	£-830	£-813	£-776	£-737	£-695	£-3,851
Change In Property Value	£1,500	£1,545	£2,652	£3,342	£3,542	£12,581
Net Return	£670	£732	£1,877	£2,605	£2,847	£8,730
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	4%	4%	11%	15%	16%	50%

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