Terraced G69 2 beds 1 bath

Orchard Street, Baillieston, Glasgow G69

Scotland, Scotland · G69

Initial Investment

First Year

£37,300First Year

Profit From Rental Income

After 5 Years

£5,400

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£27,679

↗ 25%After 5 Years

Return On Investment

89%

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	£6,600	£6,732	£6,900	£7,073	£7,250	£34,555
Total Expenses	£5,524	£5,549	£5,577	£5,605	£5,633	£27,888
Profit Before Tax	£1,076	£1,183	£1,324	£1,468	£1,617	£6,667
Profit After Tax	£871	£958	£1,072	£1,189	£1,309	£5,400
Change In Property Value	£3,300	£3,399	£5,835	£7,352	£7,793	£27,679
Net Return	£4,171	£4,357	£6,907	£8,541	£9,103	£33,080
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

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