Flat
G11
2 beds
1 bath
Crow Road, Hyndland, Glasgow G11
Scotland, Scotland · G11
View property listing
Initial Investment
£95,100First YearProfit From Rental Income
£49,672
↗ 52%After 5 Years
Change In Property Value
£69,198
↗ 25%After 5 Years
Return On Investment
125%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,808 | £27,344 | £28,028 | £28,728 | £29,447 | £140,355 |
| Total Expenses | £15,591 | £15,691 | £15,802 | £15,916 | £16,031 | £79,032 |
| Profit Before Tax | £11,217 | £11,653 | £12,225 | £12,812 | £13,416 | £61,323 |
| Profit After Tax | £9,085 | £9,439 | £9,903 | £10,378 | £10,867 | £49,672 |
| Change In Property Value | £8,250 | £8,498 | £14,587 | £18,380 | £19,483 | £69,198 |
| Net Return | £17,335 | £17,937 | £24,490 | £28,758 | £30,350 | £118,870 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 32% | 125% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change