Terraced
G51
3 beds
2 baths
Drumoyne Drive, Glasgow G51
Scotland, Scotland · G51
View property listing
Initial Investment
£82,100First YearProfit From Rental Income
£14,282
↗ 17%After 5 Years
Change In Property Value
£60,391
↗ 25%After 5 Years
Return On Investment
91%
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 | £14,400 | £14,688 | £15,055 | £15,432 | £15,817 | £75,392 |
| Total Expenses | £11,462 | £11,502 | £11,550 | £11,598 | £11,648 | £57,760 |
| Profit Before Tax | £2,938 | £3,186 | £3,505 | £3,833 | £4,170 | £17,632 |
| Profit After Tax | £2,380 | £2,580 | £2,839 | £3,105 | £3,378 | £14,282 |
| Change In Property Value | £7,200 | £7,416 | £12,731 | £16,041 | £17,003 | £60,391 |
| Net Return | £9,580 | £9,996 | £15,570 | £19,146 | £20,381 | £74,673 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change