Flat
G44
3 beds
1 bath
Glencroft Road, Glasgow G44
Scotland, Scotland · G44
View property listing
Initial Investment
£36,310First YearProfit From Rental Income
£14,149
↗ 39%After 5 Years
Change In Property Value
£26,924
↗ 25%After 5 Years
Return On Investment
113%
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 | £10,428 | £10,637 | £10,902 | £11,175 | £11,454 | £54,596 |
| Total Expenses | £7,288 | £7,355 | £7,424 | £7,496 | £7,566 | £37,129 |
| Profit Before Tax | £3,140 | £3,282 | £3,478 | £3,679 | £3,888 | £17,467 |
| Profit After Tax | £2,543 | £2,658 | £2,817 | £2,980 | £3,149 | £14,149 |
| Change In Property Value | £3,210 | £3,306 | £5,676 | £7,152 | £7,581 | £26,924 |
| Net Return | £5,753 | £5,964 | £8,493 | £10,132 | £10,730 | £41,073 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change