Semi Detached G78 3 beds 1 bath

Fern Drive, Barrhead G78

Scotland, Scotland · G78

Initial Investment

First Year

£78,075First Year

Profit From Rental Income

After 5 Years

£-4,853

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£57,497

↗ 25%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,144	£9,327	£9,560	£9,799	£10,044	£47,874
Total Expenses	£10,480	£10,510	£10,544	£10,579	£10,614	£52,727
Profit Before Tax	£-1,336	£-1,183	£-984	£-780	£-570	£-4,853
Profit After Tax	£-1,336	£-1,183	£-984	£-780	£-570	£-4,853
Change In Property Value	£6,855	£7,061	£12,121	£15,272	£16,189	£57,497
Net Return	£5,519	£5,878	£11,137	£14,492	£15,619	£52,644
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	7%	8%	14%	19%	20%	67%

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