Flat
G5
2 beds
1 bath
Caledonia Road, Glasgow G5
Scotland, Scotland · G5
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£9,149
↗ 22%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,876 | £10,074 | £10,325 | £10,583 | £10,848 | £51,706 |
| Total Expenses | £7,947 | £8,013 | £8,081 | £8,151 | £8,220 | £40,411 |
| Profit Before Tax | £1,929 | £2,061 | £2,244 | £2,433 | £2,628 | £11,296 |
| Profit After Tax | £1,563 | £1,669 | £1,818 | £1,971 | £2,129 | £9,149 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £5,313 | £5,532 | £8,449 | £10,325 | £10,985 | £40,603 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 13% | 20% | 24% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change