Flat
G33
2 beds
1 bath
Morningside Street, Carntyne G33
Scotland, Scotland · G33
View property listing
Initial Investment
£38,950First YearProfit From Rental Income
£15,840
↗ 41%After 5 Years
Change In Property Value
£28,937
↗ 25%After 5 Years
Return On Investment
115%
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 | £11,208 | £11,432 | £11,718 | £12,011 | £12,311 | £58,680 |
| Total Expenses | £7,683 | £7,752 | £7,823 | £7,897 | £7,969 | £39,124 |
| Profit Before Tax | £3,525 | £3,680 | £3,895 | £4,114 | £4,342 | £19,556 |
| Profit After Tax | £2,855 | £2,981 | £3,155 | £3,333 | £3,517 | £15,840 |
| Change In Property Value | £3,450 | £3,554 | £6,100 | £7,686 | £8,147 | £28,937 |
| Net Return | £6,305 | £6,535 | £9,255 | £11,019 | £11,664 | £44,777 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change