Flat
G52
2 beds
1 bath
Rylees Crescent, Penilee, Glasgow G52
Scotland, Scotland · G52
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£9,531
↗ 33%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
106%
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 | £8,292 | £8,458 | £8,669 | £8,886 | £9,108 | £43,413 |
| Total Expenses | £6,202 | £6,264 | £6,328 | £6,394 | £6,459 | £31,646 |
| Profit Before Tax | £2,090 | £2,194 | £2,341 | £2,492 | £2,649 | £11,767 |
| Profit After Tax | £1,693 | £1,777 | £1,896 | £2,019 | £2,146 | £9,531 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £4,243 | £4,403 | £6,405 | £7,700 | £8,168 | £30,920 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change