Flat
G4
3 beds
1 bath
Drygate, Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£13,842
↗ 32%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,316 | £11,542 | £11,831 | £12,127 | £12,430 | £59,246 |
| Total Expenses | £8,289 | £8,358 | £8,430 | £8,503 | £8,576 | £42,157 |
| Profit Before Tax | £3,027 | £3,184 | £3,401 | £3,623 | £3,854 | £17,089 |
| Profit After Tax | £2,452 | £2,579 | £2,755 | £2,935 | £3,121 | £13,842 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £6,352 | £6,596 | £9,651 | £11,624 | £12,332 | £46,554 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change