Flat
G42
1 bed
1 bath
8 Cathkinview Road, Flat 0/2, Mount Florida, Glasgow G42
Scotland, Scotland · G42
View property listing
Initial Investment
£46,870First YearProfit From Rental Income
£20,915
↗ 45%After 5 Years
Change In Property Value
£34,976
↗ 25%After 5 Years
Return On Investment
119%
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 | £13,548 | £13,819 | £14,164 | £14,519 | £14,882 | £70,931 |
| Total Expenses | £8,870 | £8,943 | £9,020 | £9,100 | £9,178 | £45,111 |
| Profit Before Tax | £4,678 | £4,876 | £5,144 | £5,419 | £5,703 | £25,821 |
| Profit After Tax | £3,789 | £3,950 | £4,167 | £4,389 | £4,619 | £20,915 |
| Change In Property Value | £4,170 | £4,295 | £7,373 | £9,290 | £9,848 | £34,976 |
| Net Return | £7,959 | £8,245 | £11,540 | £13,680 | £14,467 | £55,891 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change