Flat
G12
3 beds
3 baths
Great Western Road, Kelvinside, Glasgow G12
Scotland, Scotland · G12
View property listing
Initial Investment
£296,850First YearProfit From Rental Income
£150,138
↗ 51%After 5 Years
Change In Property Value
£188,721
↗ 25%After 5 Years
Return On Investment
114%
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 | £73,128 | £74,591 | £76,455 | £78,367 | £80,326 | £382,866 |
| Total Expenses | £39,069 | £39,261 | £39,491 | £39,726 | £39,964 | £197,511 |
| Profit Before Tax | £34,059 | £35,329 | £36,965 | £38,641 | £40,362 | £185,355 |
| Profit After Tax | £27,588 | £28,617 | £29,941 | £31,299 | £32,693 | £150,138 |
| Change In Property Value | £22,500 | £23,175 | £39,784 | £50,128 | £53,135 | £188,721 |
| Net Return | £50,088 | £51,792 | £69,725 | £81,427 | £85,828 | £338,859 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 17% | 17% | 23% | 27% | 29% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change