Flat
G13
2 beds
2 baths
Branklyn Court, Anniesland, Glasgow G13
Scotland, Scotland · G13
View property listing
Initial Investment
£66,350First YearProfit From Rental Income
£32,756
↗ 49%After 5 Years
Change In Property Value
£49,068
↗ 25%After 5 Years
Return On Investment
123%
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 | £19,008 | £19,388 | £19,873 | £20,370 | £20,879 | £99,518 |
| Total Expenses | £11,637 | £11,721 | £11,813 | £11,906 | £12,000 | £59,078 |
| Profit Before Tax | £7,371 | £7,667 | £8,060 | £8,463 | £8,879 | £40,439 |
| Profit After Tax | £5,970 | £6,210 | £6,529 | £6,855 | £7,192 | £32,756 |
| Change In Property Value | £5,850 | £6,026 | £10,344 | £13,033 | £13,815 | £49,068 |
| Net Return | £11,820 | £12,236 | £16,872 | £19,888 | £21,007 | £81,824 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 18% | 18% | 25% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change