Semi Detached G72 3 beds 2 baths

Partridge Crescent, Glasgow, Cambuslang G72

Scotland, Scotland · G72

Initial Investment

First Year

£93,200First Year

Profit From Rental Income

After 5 Years

£16,332

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£67,940

↗ 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	£16,200	£16,524	£16,937	£17,361	£17,795	£84,816
Total Expenses	£12,832	£12,876	£12,928	£12,982	£13,036	£64,654
Profit Before Tax	£3,368	£3,648	£4,009	£4,379	£4,759	£20,162
Profit After Tax	£2,728	£2,955	£3,247	£3,547	£3,855	£16,332
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£10,828	£11,298	£17,569	£21,593	£22,983	£84,271
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