Flat
G52
2 beds
1 bath
Rylees Crescent, Penilee, Glasgow G52
Scotland, Scotland · G52
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£5,134
↗ 18%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,140 | £7,283 | £7,465 | £7,651 | £7,843 | £37,382 |
| Total Expenses | £6,086 | £6,147 | £6,208 | £6,270 | £6,332 | £31,043 |
| Profit Before Tax | £1,054 | £1,136 | £1,257 | £1,381 | £1,511 | £6,339 |
| Profit After Tax | £853 | £920 | £1,018 | £1,119 | £1,224 | £5,134 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £3,403 | £3,547 | £5,527 | £6,800 | £7,246 | £26,523 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change