Flat G44 1 bed 1 bath

2/1 55 Holmhead Crescent, Cathcart, Glasgow G44

Scotland, Scotland · G44

Initial Investment

First Year

£26,080First Year

Profit From Rental Income

After 5 Years

£7,634

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£19,124

↗ 25%After 5 Years

Return On Investment

103%

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	£7,416	£7,564	£7,753	£7,947	£8,146	£38,827
Total Expenses	£5,757	£5,818	£5,880	£5,943	£6,005	£29,402
Profit Before Tax	£1,659	£1,747	£1,874	£2,004	£2,141	£9,424
Profit After Tax	£1,344	£1,415	£1,518	£1,624	£1,734	£7,634
Change In Property Value	£2,280	£2,348	£4,031	£5,080	£5,384	£19,124
Net Return	£3,624	£3,763	£5,549	£6,703	£7,118	£26,758
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	14%	21%	26%	27%	103%

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