Flat
G43
3 beds
1 bath
Stoneside Drive, Eastwood, Glasgow G43
Scotland, Scotland · G43
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£-4,075
↘ -11%After 5 Years
Change In Property Value
£26,421
↗ 25%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,772 | £5,887 | £6,035 | £6,185 | £6,340 | £30,220 |
| Total Expenses | £6,743 | £6,801 | £6,858 | £6,917 | £6,975 | £34,295 |
| Profit Before Tax | £-971 | £-913 | £-824 | £-732 | £-635 | £-4,075 |
| Profit After Tax | £-971 | £-913 | £-824 | £-732 | £-635 | £-4,075 |
| Change In Property Value | £3,150 | £3,245 | £5,570 | £7,018 | £7,439 | £26,421 |
| Net Return | £2,179 | £2,331 | £4,746 | £6,286 | £6,804 | £22,346 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 6% | 7% | 13% | 18% | 19% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change