Terraced
G44
3 beds
1 bath
Harelaw Avenue, Glasgow, Muirend G44
Scotland, Scotland · G44
View property listing
Initial Investment
£144,200First YearProfit From Rental Income
£24,872
↗ 17%After 5 Years
Change In Property Value
£99,393
↗ 25%After 5 Years
Return On Investment
86%
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 | £23,700 | £24,174 | £24,778 | £25,398 | £26,033 | £124,083 |
| Total Expenses | £18,542 | £18,601 | £18,672 | £18,745 | £18,819 | £93,377 |
| Profit Before Tax | £5,158 | £5,573 | £6,107 | £6,653 | £7,214 | £30,706 |
| Profit After Tax | £4,178 | £4,515 | £4,946 | £5,389 | £5,843 | £24,872 |
| Change In Property Value | £11,850 | £12,206 | £20,953 | £26,400 | £27,985 | £99,393 |
| Net Return | £16,028 | £16,720 | £25,899 | £31,790 | £33,828 | £124,265 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 12% | 18% | 22% | 23% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change