Semi Detached
G51
2 beds
1 bath
Elderpark Gardens, Govan, Glasgow G51
Scotland, Scotland · G51
View property listing
Initial Investment
£40,600First YearProfit From Rental Income
£13,870
↗ 34%After 5 Years
Change In Property Value
£30,195
↗ 25%After 5 Years
Return On Investment
109%
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 | £9,240 | £9,425 | £9,660 | £9,902 | £10,149 | £48,377 |
| Total Expenses | £6,185 | £6,215 | £6,249 | £6,284 | £6,320 | £31,253 |
| Profit Before Tax | £3,055 | £3,210 | £3,411 | £3,618 | £3,830 | £17,123 |
| Profit After Tax | £2,475 | £2,600 | £2,763 | £2,930 | £3,102 | £13,870 |
| Change In Property Value | £3,600 | £3,708 | £6,365 | £8,020 | £8,502 | £30,195 |
| Net Return | £6,075 | £6,308 | £9,128 | £10,951 | £11,604 | £44,065 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 15% | 16% | 22% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change