Flat
G1
1 bed
0 baths
Flat 1-14, St. Andrews Court, 21 St. Andrews Street, Glasgow, Glasgow G15Pa G1
Scotland, Scotland · G1
View property listing
Initial Investment
£9,910First YearProfit From Rental Income
£-3,349
↘ -34%After 5 Years
Change In Property Value
£7,450
↗ 28%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,436 | £2,485 | £2,534 | £2,598 | £2,663 | £12,716 |
| Total Expenses | £3,112 | £3,167 | £3,213 | £3,261 | £3,310 | £16,064 |
| Profit Before Tax | £-676 | £-682 | £-679 | £-664 | £-648 | £-3,349 |
| Profit After Tax | £-676 | £-682 | £-679 | £-664 | £-648 | £-3,349 |
| Change In Property Value | £810 | £1,391 | £1,752 | £1,857 | £1,640 | £7,450 |
| Net Return | £134 | £708 | £1,073 | £1,194 | £993 | £4,101 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | 1% | 7% | 11% | 12% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change