Flat
G40
2 beds
1 bath
Templeton Court, Glasgow G40
Scotland, Scotland · G40
View property listing
Initial Investment
£93,200First YearProfit From Rental Income
£27,529
↗ 30%After 5 Years
Change In Property Value
£67,940
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,212 | £21,742 | £22,286 | £22,843 | £108,879 |
| Total Expenses | £14,792 | £14,879 | £14,975 | £15,074 | £15,172 | £74,892 |
| Profit Before Tax | £6,004 | £6,332 | £6,767 | £7,212 | £7,671 | £33,986 |
| Profit After Tax | £4,863 | £5,129 | £5,481 | £5,842 | £6,213 | £27,529 |
| Change In Property Value | £8,100 | £8,343 | £14,322 | £18,046 | £19,129 | £67,940 |
| Net Return | £12,963 | £13,472 | £19,803 | £23,888 | £25,342 | £95,469 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change