Terraced G21 2 beds 1 bath

16 Aspen Drive, Springburn G21

Scotland, Scotland · G21

Initial Investment

First Year

£47,200First Year

Profit From Rental Income

After 5 Years

£7,450

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£35,228

↗ 25%After 5 Years

Return On Investment

90%

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	£8,400	£8,568	£8,782	£9,002	£9,227	£43,979
Total Expenses	£6,895	£6,923	£6,955	£6,988	£7,021	£34,781
Profit Before Tax	£1,506	£1,645	£1,827	£2,014	£2,206	£9,198
Profit After Tax	£1,219	£1,333	£1,480	£1,631	£1,787	£7,450
Change In Property Value	£4,200	£4,326	£7,426	£9,357	£9,919	£35,228
Net Return	£5,419	£5,659	£8,906	£10,988	£11,705	£42,678
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	12%	19%	23%	25%	90%

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