Semi Detached
G78
3 beds
1 bath
Fern Drive, Barrhead G78
Scotland, Scotland · G78
View property listing
Initial Investment
£78,075First YearProfit From Rental Income
£13,519
↗ 17%After 5 Years
Change In Property Value
£57,497
↗ 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 | £13,716 | £13,990 | £14,340 | £14,699 | £15,066 | £71,811 |
| Total Expenses | £10,937 | £10,976 | £11,022 | £11,069 | £11,116 | £55,121 |
| Profit Before Tax | £2,779 | £3,014 | £3,318 | £3,630 | £3,950 | £16,690 |
| Profit After Tax | £2,251 | £2,441 | £2,688 | £2,940 | £3,199 | £13,519 |
| Change In Property Value | £6,855 | £7,061 | £12,121 | £15,272 | £16,189 | £57,497 |
| Net Return | £9,106 | £9,502 | £14,808 | £18,212 | £19,388 | £71,016 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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