Flat
G41
2 beds
2 baths
Deanston Drive, Glasgow G41
Scotland, Scotland · G41
View property listing
Initial Investment
£59,000First YearProfit From Rental Income
£28,344
↗ 48%After 5 Years
Change In Property Value
£43,783
↗ 25%After 5 Years
Return On Investment
122%
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 | £16,968 | £17,307 | £17,740 | £18,184 | £18,638 | £88,837 |
| Total Expenses | £10,600 | £10,680 | £10,766 | £10,855 | £10,943 | £53,844 |
| Profit Before Tax | £6,368 | £6,627 | £6,974 | £7,329 | £7,695 | £34,993 |
| Profit After Tax | £5,158 | £5,368 | £5,649 | £5,936 | £6,233 | £28,344 |
| Change In Property Value | £5,220 | £5,377 | £9,230 | £11,630 | £12,327 | £43,783 |
| Net Return | £10,378 | £10,745 | £14,878 | £17,566 | £18,561 | £72,128 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| Total Net Return (%) | 18% | 18% | 25% | 30% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change