Flat
G42
2 beds
1 bath
1/1, 73 Dundrennan Road, Glasgow G42
Scotland, Scotland · G42
View property listing
Initial Investment
£64,250First YearProfit From Rental Income
£21,033
↗ 33%After 5 Years
Change In Property Value
£47,558
↗ 25%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,684 | £15,998 | £16,398 | £16,808 | £17,228 | £82,115 |
| Total Expenses | £11,067 | £11,144 | £11,227 | £11,312 | £11,397 | £56,148 |
| Profit Before Tax | £4,617 | £4,853 | £5,170 | £5,495 | £5,831 | £25,967 |
| Profit After Tax | £3,740 | £3,931 | £4,188 | £4,451 | £4,723 | £21,033 |
| Change In Property Value | £5,670 | £5,840 | £10,026 | £12,632 | £13,390 | £47,558 |
| Net Return | £9,410 | £9,771 | £14,213 | £17,083 | £18,113 | £68,591 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change