Flat
G62
2 beds
1 bath
Lennox Avenue, Milngavie G62
Scotland, Scotland · G62
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£-11,927
↘ -24%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,120 | £6,273 | £6,430 | £6,591 | £31,413 |
| Total Expenses | £8,551 | £8,609 | £8,668 | £8,727 | £8,786 | £43,341 |
| Profit Before Tax | £-2,551 | £-2,489 | £-2,395 | £-2,297 | £-2,195 | £-11,927 |
| Profit After Tax | £-2,551 | £-2,489 | £-2,395 | £-2,297 | £-2,195 | £-11,927 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £1,949 | £2,146 | £5,562 | £7,728 | £8,432 | £25,817 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change