Flat
G41
1 bed
1 bath
3/2, Springhill Gardens, Glasgow, Glasgow City G41
Scotland, Scotland · G41
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£-1,702
↘ -3%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,012 | £9,192 | £9,422 | £9,658 | £9,899 | £47,183 |
| Total Expenses | £9,646 | £9,710 | £9,776 | £9,843 | £9,910 | £48,885 |
| Profit Before Tax | £-634 | £-518 | £-354 | £-186 | £-11 | £-1,702 |
| Profit After Tax | £-634 | £-518 | £-354 | £-186 | £-11 | £-1,702 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £4,466 | £4,735 | £8,664 | £11,176 | £12,033 | £41,074 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change