Terraced
G72
2 beds
1 bath
Woodland Crescent, Glasgow G72
Scotland, Scotland · G72
View property listing
Initial Investment
£38,950First YearProfit From Rental Income
£2,215
↗ 6%After 5 Years
Change In Property Value
£28,937
↗ 25%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,976 | £6,096 | £6,248 | £6,404 | £6,564 | £31,288 |
| Total Expenses | £5,660 | £5,684 | £5,710 | £5,736 | £5,763 | £28,553 |
| Profit Before Tax | £316 | £412 | £538 | £668 | £801 | £2,735 |
| Profit After Tax | £256 | £334 | £436 | £541 | £649 | £2,215 |
| Change In Property Value | £3,450 | £3,554 | £6,100 | £7,686 | £8,147 | £28,937 |
| Net Return | £3,706 | £3,887 | £6,536 | £8,227 | £8,796 | £31,153 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change