Terraced
G74
3 beds
1 bath
Ballochmyle, Glasgow G74
Scotland, Scotland · G74
View property listing
Initial Investment
£55,850First YearProfit From Rental Income
£9,158
↗ 16%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
91%
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 | £9,900 | £10,098 | £10,350 | £10,609 | £10,874 | £51,832 |
| Total Expenses | £8,036 | £8,068 | £8,104 | £8,141 | £8,178 | £40,526 |
| Profit Before Tax | £1,864 | £2,030 | £2,247 | £2,469 | £2,697 | £11,306 |
| Profit After Tax | £1,510 | £1,645 | £1,820 | £2,000 | £2,184 | £9,158 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £6,460 | £6,743 | £10,572 | £13,028 | £13,874 | £50,677 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change