Flat
G41
1 bed
1 bath
Eastwood Avenue, Shawlands, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£-6,101
↘ -21%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,590 | £4,705 | £4,822 | £4,943 | £23,560 |
| Total Expenses | £5,822 | £5,877 | £5,932 | £5,987 | £6,042 | £29,661 |
| Profit Before Tax | £-1,322 | £-1,287 | £-1,227 | £-1,165 | £-1,099 | £-6,101 |
| Profit After Tax | £-1,322 | £-1,287 | £-1,227 | £-1,165 | £-1,099 | £-6,101 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £1,228 | £1,339 | £3,282 | £4,516 | £4,923 | £15,287 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 17% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change