Flat
G4
2 beds
1 bath
Dundasvale, Court, Cowcaddens G4
Scotland, Scotland · G4
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£9,524
↗ 27%After 5 Years
Change In Property Value
£26,421
↗ 25%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,132 | £9,315 | £9,548 | £9,786 | £10,031 | £47,811 |
| Total Expenses | £7,079 | £7,143 | £7,210 | £7,277 | £7,344 | £36,054 |
| Profit Before Tax | £2,053 | £2,171 | £2,338 | £2,509 | £2,686 | £11,757 |
| Profit After Tax | £1,663 | £1,759 | £1,894 | £2,032 | £2,176 | £9,524 |
| Change In Property Value | £3,150 | £3,245 | £5,570 | £7,018 | £7,439 | £26,421 |
| Net Return | £4,813 | £5,003 | £7,463 | £9,050 | £9,615 | £35,945 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 14% | 21% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change