Flat
G51
1 bed
1 bath
Harrison Drive, Glasgow G51
Scotland, Scotland · G51
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£8,850
↗ 20%After 5 Years
Change In Property Value
£32,712
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,008 | £10,208 | £10,463 | £10,725 | £10,993 | £52,398 |
| Total Expenses | £8,159 | £8,225 | £8,293 | £8,363 | £8,433 | £41,472 |
| Profit Before Tax | £1,849 | £1,984 | £2,170 | £2,362 | £2,561 | £10,926 |
| Profit After Tax | £1,498 | £1,607 | £1,758 | £1,913 | £2,074 | £8,850 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £5,398 | £5,624 | £8,654 | £10,602 | £11,284 | £41,562 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change