Flat G1 1 bed 0 baths

50-58, Jamaica Street, 4-05, Glasgow G14Nn G1

Scotland, Scotland · G1

Initial Investment

First Year

£12,550First Year

Profit From Rental Income

After 5 Years

£-1,253

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£9,658

↗ 28%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,156	£3,219	£3,284	£3,366	£3,450	£16,474
Total Expenses	£3,442	£3,498	£3,545	£3,596	£3,647	£17,727
Profit Before Tax	£-286	£-279	£-262	£-230	£-197	£-1,253
Profit After Tax	£-286	£-279	£-262	£-230	£-197	£-1,253
Change In Property Value	£1,050	£1,803	£2,271	£2,407	£2,127	£9,658
Net Return	£764	£1,524	£2,009	£2,177	£1,930	£8,404
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	6%	12%	16%	17%	15%	67%

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