Flat
G41
1 bed
1 bath
2/1, Nithsdale Drive, Glasgow, Glasgow City G41
Scotland, Scotland · G41
View property listing
Initial Investment
£54,100First YearProfit From Rental Income
£-2,207
↘ -4%After 5 Years
Change In Property Value
£40,261
↗ 25%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,484 | £8,654 | £8,870 | £9,092 | £9,319 | £44,419 |
| Total Expenses | £9,196 | £9,259 | £9,324 | £9,390 | £9,455 | £46,625 |
| Profit Before Tax | £-712 | £-606 | £-454 | £-298 | £-136 | £-2,207 |
| Profit After Tax | £-712 | £-606 | £-454 | £-298 | £-136 | £-2,207 |
| Change In Property Value | £4,800 | £4,944 | £8,487 | £10,694 | £11,336 | £40,261 |
| Net Return | £4,088 | £4,338 | £8,033 | £10,396 | £11,199 | £38,054 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change