Flat
G44
2 beds
1 bath
Crofthill Road, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£17,989
↗ 43%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
117%
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 | £12,192 | £12,436 | £12,747 | £13,065 | £13,392 | £63,832 |
| Total Expenses | £8,179 | £8,249 | £8,323 | £8,399 | £8,474 | £41,623 |
| Profit Before Tax | £4,013 | £4,187 | £4,424 | £4,667 | £4,918 | £22,209 |
| Profit After Tax | £3,251 | £3,391 | £3,583 | £3,780 | £3,984 | £17,989 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £7,001 | £7,254 | £10,214 | £12,135 | £12,839 | £49,443 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 43% |
| Total Net Return (%) | 17% | 17% | 24% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change