Flat G44 3 beds 1 bath

Kingsbridge Drive, Glasgow G44

Scotland, Scotland · G44

Initial Investment

First Year

£34,660First Year

Profit From Rental Income

After 5 Years

£13,120

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£25,666

↗ 25%After 5 Years

Return On Investment

112%

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	£9,948	£10,147	£10,401	£10,661	£10,927	£52,083
Total Expenses	£7,042	£7,108	£7,176	£7,246	£7,315	£35,886
Profit Before Tax	£2,906	£3,039	£3,225	£3,415	£3,612	£16,198
Profit After Tax	£2,354	£2,462	£2,612	£2,766	£2,926	£13,120
Change In Property Value	£3,060	£3,152	£5,411	£6,817	£7,226	£25,666
Net Return	£5,414	£5,614	£8,023	£9,583	£10,152	£38,786
Return From Rental Income (%)	7%	7%	8%	8%	8%	38%
Total Net Return (%)	16%	16%	23%	28%	29%	112%

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