Flat G1 1 bed 1 bath

Ingram Street, Glasgow, Merchant City G1

Scotland, Scotland · G1

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£30,810

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£51,047

↗ 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	£16,656	£16,989	£17,329	£17,762	£18,206	£86,942
Total Expenses	£9,618	£9,701	£9,776	£9,861	£9,948	£48,905
Profit Before Tax	£7,038	£7,288	£7,553	£7,901	£8,258	£38,037
Profit After Tax	£5,701	£5,903	£6,118	£6,400	£6,689	£30,810
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£11,251	£15,431	£18,122	£19,125	£17,929	£81,857
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