Flat
G42
1 bed
1 bath
20 Cartside Street, Flat 3/2, Battlefield, Glasgow G42
Scotland, Scotland · G42
View property listing
Initial Investment
£33,670First YearProfit From Rental Income
£7,007
↗ 21%After 5 Years
Change In Property Value
£24,911
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,220 | £8,384 | £8,594 | £8,809 | £9,029 | £43,036 |
| Total Expenses | £6,750 | £6,812 | £6,876 | £6,942 | £7,006 | £34,386 |
| Profit Before Tax | £1,470 | £1,572 | £1,718 | £1,867 | £2,023 | £8,650 |
| Profit After Tax | £1,191 | £1,273 | £1,391 | £1,513 | £1,639 | £7,007 |
| Change In Property Value | £2,970 | £3,059 | £5,251 | £6,617 | £7,014 | £24,911 |
| Net Return | £4,161 | £4,333 | £6,643 | £8,129 | £8,652 | £31,918 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change