Flat
G1
2 beds
2 baths
Ingram Street, Glasgow, Glasgow City G1
Scotland, Scotland · G1
View property listing
Initial Investment
£89,400First YearProfit From Rental Income
£46,700
↗ 52%After 5 Years
Change In Property Value
£71,742
↗ 28%After 5 Years
Return On Investment
132%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,400 | £23,868 | £24,345 | £24,954 | £25,578 | £122,145 |
| Total Expenses | £12,706 | £12,802 | £12,891 | £12,994 | £13,099 | £64,491 |
| Profit Before Tax | £10,695 | £11,066 | £11,454 | £11,960 | £12,479 | £57,654 |
| Profit After Tax | £8,663 | £8,963 | £9,278 | £9,688 | £10,108 | £46,700 |
| Change In Property Value | £7,800 | £13,390 | £16,871 | £17,884 | £15,797 | £71,742 |
| Net Return | £16,463 | £22,353 | £26,149 | £27,571 | £25,905 | £118,442 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 25% | 29% | 31% | 29% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change