Flat G1 2 beds 1 bath

Albion Street, Glasgow G1

Scotland, Scotland · G1

Initial Investment

First Year

£63,725First Year

Profit From Rental Income

After 5 Years

£31,306

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£51,737

↗ 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	£16,872	£17,209	£17,554	£17,992	£18,442	£88,070
Total Expenses	£9,720	£9,804	£9,879	£9,965	£10,053	£49,420
Profit Before Tax	£7,152	£7,406	£7,674	£8,028	£8,390	£38,649
Profit After Tax	£5,793	£5,999	£6,216	£6,502	£6,796	£31,306
Change In Property Value	£5,625	£9,656	£12,167	£12,897	£11,392	£51,737
Net Return	£11,418	£15,655	£18,383	£19,399	£18,188	£83,043
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