Flat
G78
2 beds
1 bath
Levern Crescent, Barrhead G78
Scotland, Scotland · G78
View property listing
Initial Investment
£30,700First YearProfit From Rental Income
£-11,334
↘ -37%After 5 Years
Change In Property Value
£22,647
↗ 25%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,600 | £3,672 | £3,764 | £3,858 | £3,954 | £18,848 |
| Total Expenses | £5,931 | £5,984 | £6,036 | £6,089 | £6,142 | £30,182 |
| Profit Before Tax | £-2,331 | £-2,312 | £-2,272 | £-2,231 | £-2,187 | £-11,334 |
| Profit After Tax | £-2,331 | £-2,312 | £-2,272 | £-2,231 | £-2,187 | £-11,334 |
| Change In Property Value | £2,700 | £2,781 | £4,774 | £6,015 | £6,376 | £22,647 |
| Net Return | £369 | £469 | £2,502 | £3,784 | £4,189 | £11,313 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | 1% | 2% | 8% | 12% | 14% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change