Flat
G78
0 beds
1 bath
Glen Doll Road, Neilston, Glasgow G78
Scotland, Scotland · G78
View property listing
Initial Investment
£19,975First YearProfit From Rental Income
£-10,993
↘ -55%After 5 Years
Change In Property Value
£14,469
↗ 25%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,304 | £2,350 | £2,409 | £2,469 | £2,531 | £12,063 |
| Total Expenses | £4,512 | £4,562 | £4,611 | £4,661 | £4,710 | £23,056 |
| Profit Before Tax | £-2,208 | £-2,212 | £-2,202 | £-2,192 | £-2,179 | £-10,993 |
| Profit After Tax | £-2,208 | £-2,212 | £-2,202 | £-2,192 | £-2,179 | £-10,993 |
| Change In Property Value | £1,725 | £1,777 | £3,050 | £3,843 | £4,074 | £14,469 |
| Net Return | £-483 | £-435 | £848 | £1,651 | £1,895 | £3,475 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -2% | -2% | 4% | 8% | 9% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change