Flat G42 2 beds 1 bath

1/1, 73 Dundrennan Road, Glasgow G42

Scotland, Scotland · G42

Initial Investment

First Year

£64,250First Year

Profit From Rental Income

After 5 Years

£31,522

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£47,558

↗ 25%After 5 Years

Return On Investment

123%

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	£18,432	£18,801	£19,271	£19,752	£20,246	£96,502
Total Expenses	£11,342	£11,425	£11,515	£11,607	£11,699	£57,586
Profit Before Tax	£7,090	£7,376	£7,756	£8,146	£8,548	£38,916
Profit After Tax	£5,743	£5,975	£6,282	£6,598	£6,924	£31,522
Change In Property Value	£5,670	£5,840	£10,026	£12,632	£13,390	£47,558
Net Return	£11,413	£11,815	£16,308	£19,230	£20,314	£79,079
Return From Rental Income (%)	9%	9%	10%	10%	11%	49%
Total Net Return (%)	18%	18%	25%	30%	32%	123%

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