Flat G1 0 beds 1 bath

Central House, Jamaica Street, Glasgow G1

Scotland, Scotland · G1

Initial Investment

First Year

£10,405First Year

Profit From Rental Income

After 5 Years

£-2,970

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£7,864

↗ 28%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,568	£2,619	£2,672	£2,739	£2,807	£13,405
Total Expenses	£3,174	£3,229	£3,275	£3,324	£3,373	£16,375
Profit Before Tax	£-606	£-610	£-603	£-585	£-566	£-2,970
Profit After Tax	£-606	£-610	£-603	£-585	£-566	£-2,970
Change In Property Value	£855	£1,468	£1,849	£1,960	£1,732	£7,864
Net Return	£249	£858	£1,246	£1,375	£1,165	£4,894
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	2%	8%	12%	13%	11%	47%

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