Flat
G33
2 beds
1 bath
Robroyston Avenue, Glasgow G33
Scotland, Scotland · G33
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£1,125
↗ 4%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,426 | £6,587 | £6,751 | £6,920 | £32,984 |
| Total Expenses | £6,201 | £6,259 | £6,318 | £6,379 | £6,438 | £31,595 |
| Profit Before Tax | £99 | £167 | £268 | £373 | £482 | £1,389 |
| Profit After Tax | £80 | £135 | £217 | £302 | £390 | £1,125 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £2,780 | £2,916 | £4,991 | £6,317 | £6,767 | £23,771 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change