Flat G1 1 bed 0 baths

21, St Andrews Court, 2-07, Merchant City, Glasgow G15Pw G1

Scotland, Scotland · G1

Initial Investment

First Year

£14,200First Year

Profit From Rental Income

After 5 Years

£6

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£11,037

↗ 28%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,600	£3,672	£3,745	£3,839	£3,935	£18,792
Total Expenses	£3,647	£3,704	£3,753	£3,804	£3,856	£18,763
Profit Before Tax	£-47	£-32	£-7	£35	£79	£28
Profit After Tax	£-47	£-32	£-7	£29	£64	£6
Change In Property Value	£1,200	£2,060	£2,596	£2,751	£2,430	£11,037
Net Return	£1,153	£2,028	£2,588	£2,780	£2,494	£11,044
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	8%	14%	18%	20%	18%	78%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change