Flat G44 3 beds 1 bath

Kingsbridge Drive, Glasgow G44

Scotland, Scotland · G44

Initial Investment

First Year

£35,650First Year

Profit From Rental Income

After 5 Years

£5,127

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£26,421

↗ 25%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,980	£8,140	£8,343	£8,552	£8,765	£41,780
Total Expenses	£6,964	£7,026	£7,089	£7,154	£7,218	£35,451
Profit Before Tax	£1,016	£1,114	£1,254	£1,398	£1,548	£6,329
Profit After Tax	£823	£902	£1,016	£1,132	£1,254	£5,127
Change In Property Value	£3,150	£3,245	£5,570	£7,018	£7,439	£26,421
Net Return	£3,973	£4,147	£6,585	£8,150	£8,692	£31,548
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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