Flat
G4
1 bed
1 bath
Dobbies Loan Place, Townhead, Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£6,941
↗ 23%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,824 | £7,980 | £8,180 | £8,384 | £8,594 | £40,963 |
| Total Expenses | £6,353 | £6,415 | £6,478 | £6,542 | £6,606 | £32,393 |
| Profit Before Tax | £1,471 | £1,566 | £1,702 | £1,842 | £1,988 | £8,570 |
| Profit After Tax | £1,191 | £1,268 | £1,379 | £1,492 | £1,611 | £6,941 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £3,891 | £4,049 | £6,153 | £7,508 | £7,987 | £29,588 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 13% | 20% | 24% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change