Flat
G41
2 beds
2 baths
Deanston Drive, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£59,000First YearProfit From Rental Income
£-1,478
↘ -3%After 5 Years
Change In Property Value
£43,783
↗ 25%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,413 | £9,648 | £9,889 | £10,136 | £48,314 |
| Total Expenses | £9,826 | £9,891 | £9,957 | £10,025 | £10,093 | £49,792 |
| Profit Before Tax | £-598 | £-478 | £-309 | £-136 | £44 | £-1,478 |
| Profit After Tax | £-598 | £-478 | £-309 | £-136 | £44 | £-1,478 |
| Change In Property Value | £5,220 | £5,377 | £9,230 | £11,630 | £12,327 | £43,783 |
| Net Return | £4,622 | £4,898 | £8,921 | £11,493 | £12,371 | £42,305 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change