Flat G4 2 beds 1 bath

Dundasvale Court, Glasgow G4

Scotland, Scotland · G4

Initial Investment

First Year

£33,670First Year

Profit From Rental Income

After 5 Years

£8,518

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£24,911

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,616	£8,788	£9,008	£9,233	£9,464	£45,110
Total Expenses	£6,789	£6,853	£6,918	£6,984	£7,050	£34,593
Profit Before Tax	£1,827	£1,936	£2,090	£2,249	£2,414	£10,516
Profit After Tax	£1,480	£1,568	£1,693	£1,822	£1,956	£8,518
Change In Property Value	£2,970	£3,059	£5,251	£6,617	£7,014	£24,911
Net Return	£4,450	£4,627	£6,945	£8,439	£8,969	£33,429
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	14%	21%	25%	27%	99%

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