Flat G62 2 beds 1 bath

Allander Road, Milngavie G62

Scotland, Scotland · G62

Initial Investment

First Year

£44,560First Year

Profit From Rental Income

After 5 Years

£-11,749

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£33,215

↗ 25%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,280	£5,386	£5,520	£5,658	£5,800	£27,644
Total Expenses	£7,765	£7,822	£7,878	£7,936	£7,993	£39,393
Profit Before Tax	£-2,485	£-2,436	£-2,358	£-2,278	£-2,193	£-11,749
Profit After Tax	£-2,485	£-2,436	£-2,358	£-2,278	£-2,193	£-11,749
Change In Property Value	£3,960	£4,079	£7,002	£8,822	£9,352	£33,215
Net Return	£1,475	£1,643	£4,644	£6,545	£7,159	£21,466
Return From Rental Income (%)	-6%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	3%	4%	10%	15%	16%	48%

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