Flat G44 3 beds 1 bath

Kilchattan Drive, Glasgow, Glasgow City G44

Scotland, Scotland · G44

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£7,067

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,120	£9,302	£9,535	£9,773	£10,018	£47,748
Total Expenses	£7,673	£7,737	£7,803	£7,871	£7,938	£39,023
Profit Before Tax	£1,447	£1,565	£1,732	£1,902	£2,079	£8,725
Profit After Tax	£1,172	£1,268	£1,403	£1,541	£1,684	£7,067
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£4,772	£4,976	£7,768	£9,561	£10,186	£37,263
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change