Flat
G44
2 beds
2 baths
Castlemilk Road, Kingspark, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£52,350First YearProfit From Rental Income
£11,611
↗ 22%After 5 Years
Change In Property Value
£39,002
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,784 | £12,020 | £12,320 | £12,628 | £12,944 | £61,696 |
| Total Expenses | £9,328 | £9,398 | £9,471 | £9,545 | £9,619 | £47,361 |
| Profit Before Tax | £2,456 | £2,622 | £2,850 | £3,083 | £3,324 | £14,335 |
| Profit After Tax | £1,989 | £2,124 | £2,308 | £2,497 | £2,693 | £11,611 |
| Change In Property Value | £4,650 | £4,790 | £8,222 | £10,360 | £10,981 | £39,002 |
| Net Return | £6,639 | £6,913 | £10,530 | £12,857 | £13,674 | £50,614 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change