Flat G11 1 bed 1 bath

Thornwood Avenue, Glasgow G11

Scotland, Scotland · G11

Initial Investment

First Year

£32,680First Year

Profit From Rental Income

After 5 Years

£11,840

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£24,156

↗ 25%After 5 Years

Return On Investment

110%

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	£9,360	£9,547	£9,786	£10,031	£10,281	£49,005
Total Expenses	£6,745	£6,810	£6,876	£6,945	£7,012	£34,388
Profit Before Tax	£2,615	£2,738	£2,910	£3,086	£3,269	£14,617
Profit After Tax	£2,118	£2,218	£2,357	£2,500	£2,648	£11,840
Change In Property Value	£2,880	£2,966	£5,092	£6,416	£6,801	£24,156
Net Return	£4,998	£5,184	£7,449	£8,916	£9,449	£35,996
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change