Flat
G43
2 beds
1 bath
Nethercairn Road, Mansewood, Glasgow G43
Scotland, Scotland · G43
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-6,179
↘ -26%After 5 Years
Change In Property Value
£17,614
↗ 25%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,852 | £3,929 | £4,027 | £4,128 | £4,231 | £20,167 |
| Total Expenses | £5,162 | £5,216 | £5,269 | £5,323 | £5,376 | £26,346 |
| Profit Before Tax | £-1,310 | £-1,287 | £-1,242 | £-1,195 | £-1,145 | £-6,179 |
| Profit After Tax | £-1,310 | £-1,287 | £-1,242 | £-1,195 | £-1,145 | £-6,179 |
| Change In Property Value | £2,100 | £2,163 | £3,713 | £4,679 | £4,959 | £17,614 |
| Net Return | £790 | £876 | £2,471 | £3,484 | £3,815 | £11,435 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 16% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change