Flat
G40
1 bed
1 bath
Millroad Drive, Glasgow G40
Scotland, Scotland · G40
View property listing
Initial Investment
£20,140First YearProfit From Rental Income
£3,793
↗ 19%After 5 Years
Change In Property Value
£14,594
↗ 25%After 5 Years
Return On Investment
91%
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 | £5,652 | £5,765 | £5,909 | £6,057 | £6,208 | £29,591 |
| Total Expenses | £4,866 | £4,924 | £4,981 | £5,040 | £5,097 | £24,908 |
| Profit Before Tax | £786 | £841 | £928 | £1,017 | £1,111 | £4,683 |
| Profit After Tax | £636 | £682 | £752 | £824 | £900 | £3,793 |
| Change In Property Value | £1,740 | £1,792 | £3,077 | £3,877 | £4,109 | £14,594 |
| Net Return | £2,376 | £2,474 | £3,828 | £4,700 | £5,009 | £18,388 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change