Flat G1 2 beds 2 baths

Howard Street, Glasgow G1

Scotland, Scotland · G1

Initial Investment

First Year

£64,600First Year

Profit From Rental Income

After 5 Years

£31,848

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£52,427

↗ 28%After 5 Years

Return On Investment

130%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,442	£17,791	£18,236	£18,692	£89,260
Total Expenses	£9,823	£9,907	£9,983	£10,070	£10,158	£49,942
Profit Before Tax	£7,277	£7,535	£7,808	£8,166	£8,534	£39,318
Profit After Tax	£5,894	£6,103	£6,324	£6,614	£6,912	£31,848
Change In Property Value	£5,700	£9,785	£12,329	£13,069	£11,544	£52,427
Net Return	£11,594	£15,888	£18,653	£19,683	£18,456	£84,275
Return From Rental Income (%)	9%	9%	10%	10%	11%	49%
Total Net Return (%)	18%	25%	29%	30%	29%	130%

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