Terraced
G71
2 beds
1 bath
Limetree Avenue, Glasgow, Glasgow G71
Scotland, Scotland · G71
View property listing
Initial Investment
£43,900First YearProfit From Rental Income
£6,767
↗ 15%After 5 Years
Change In Property Value
£32,712
↗ 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 | £7,800 | £7,956 | £8,155 | £8,359 | £8,568 | £40,837 |
| Total Expenses | £6,438 | £6,465 | £6,495 | £6,527 | £6,558 | £32,483 |
| Profit Before Tax | £1,362 | £1,491 | £1,659 | £1,832 | £2,009 | £8,354 |
| Profit After Tax | £1,103 | £1,208 | £1,344 | £1,484 | £1,628 | £6,767 |
| Change In Property Value | £3,900 | £4,017 | £6,896 | £8,689 | £9,210 | £32,712 |
| Net Return | £5,003 | £5,225 | £8,240 | £10,173 | £10,838 | £39,479 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change