Flat
G14
1 bed
1 bath
Dumbarton Road, Scotstoun G14
Scotland, Scotland · G14
View property listing
Initial Investment
£29,380First YearProfit From Rental Income
£9,737
↗ 33%After 5 Years
Change In Property Value
£21,640
↗ 25%After 5 Years
Return On Investment
107%
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 | £8,388 | £8,556 | £8,770 | £8,989 | £9,214 | £43,916 |
| Total Expenses | £6,251 | £6,314 | £6,378 | £6,444 | £6,509 | £31,895 |
| Profit Before Tax | £2,137 | £2,242 | £2,392 | £2,545 | £2,705 | £12,021 |
| Profit After Tax | £1,731 | £1,816 | £1,937 | £2,062 | £2,191 | £9,737 |
| Change In Property Value | £2,580 | £2,657 | £4,562 | £5,748 | £6,093 | £21,640 |
| Net Return | £4,311 | £4,474 | £6,499 | £7,810 | £8,284 | £31,377 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change