Flat
G15
2 beds
1 bath
0.2 86 Keal Avenue, Glasgow G15
Scotland, Scotland · G15
View property listing
Initial Investment
£26,410First YearProfit From Rental Income
£7,840
↗ 30%After 5 Years
Change In Property Value
£19,375
↗ 25%After 5 Years
Return On Investment
103%
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 | £7,512 | £7,662 | £7,854 | £8,050 | £8,251 | £39,330 |
| Total Expenses | £5,806 | £5,867 | £5,929 | £5,993 | £6,056 | £29,651 |
| Profit Before Tax | £1,706 | £1,795 | £1,924 | £2,057 | £2,196 | £9,678 |
| Profit After Tax | £1,382 | £1,454 | £1,559 | £1,666 | £1,779 | £7,840 |
| Change In Property Value | £2,310 | £2,379 | £4,084 | £5,146 | £5,455 | £19,375 |
| Net Return | £3,692 | £3,833 | £5,643 | £6,813 | £7,234 | £27,215 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 15% | 21% | 26% | 27% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change