Flat
G1
1 bed
1 bath
Buchanan Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£46,870First YearProfit From Rental Income
£21,050
↗ 45%After 5 Years
Change In Property Value
£38,355
↗ 28%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,516 | £12,766 | £13,022 | £13,347 | £13,681 | £65,332 |
| Total Expenses | £7,724 | £7,799 | £7,865 | £7,940 | £8,016 | £39,344 |
| Profit Before Tax | £4,792 | £4,967 | £5,156 | £5,407 | £5,665 | £25,988 |
| Profit After Tax | £3,882 | £4,024 | £4,176 | £4,380 | £4,589 | £21,050 |
| Change In Property Value | £4,170 | £7,159 | £9,020 | £9,561 | £8,445 | £38,355 |
| Net Return | £8,052 | £11,182 | £13,196 | £13,941 | £13,034 | £59,405 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 17% | 24% | 28% | 30% | 28% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change