Detached G69 3 beds 1 bath

Haig Drive, Baillieston, Glasgow G69

Scotland, Scotland · G69

Initial Investment

First Year

£96,997First Year

Profit From Rental Income

After 5 Years

£17,016

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£70,455

↗ 25%After 5 Years

Return On Investment

90%

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	£16,800	£17,136	£17,564	£18,004	£18,454	£87,958
Total Expenses	£13,289	£13,334	£13,387	£13,442	£13,498	£66,951
Profit Before Tax	£3,511	£3,802	£4,177	£4,561	£4,956	£21,007
Profit After Tax	£2,844	£3,080	£3,383	£3,695	£4,014	£17,016
Change In Property Value	£8,400	£8,652	£14,852	£18,714	£19,837	£70,455
Net Return	£11,244	£11,732	£18,236	£22,408	£23,851	£87,470
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	23%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change