Flat G52 3 beds 1 bath

Thurston Road, Glasgow, Hillington G52

Scotland, Scotland · G52

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£12,331

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£32,712

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,138	£11,417	£11,702	£11,995	£57,172
Total Expenses	£8,250	£8,318	£8,388	£8,461	£8,533	£41,949
Profit Before Tax	£2,670	£2,821	£3,028	£3,241	£3,462	£15,223
Profit After Tax	£2,163	£2,285	£2,453	£2,626	£2,804	£12,331
Change In Property Value	£3,900	£4,017	£6,896	£8,689	£9,210	£32,712
Net Return	£6,063	£6,302	£9,349	£11,314	£12,014	£45,042
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	14%	21%	26%	27%	103%

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