Flat
G1
5 beds
0 baths
Investment Porfolio, Of Properties, Glasgow City Centre, Glasgow G15Pa G1
Scotland, Scotland · G1
View property listing
Initial Investment
£54,450First YearProfit From Rental Income
£25,718
↗ 47%After 5 Years
Change In Property Value
£44,425
↗ 28%After 5 Years
Return On Investment
129%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,496 | £14,786 | £15,082 | £15,459 | £15,845 | £75,667 |
| Total Expenses | £8,630 | £8,709 | £8,779 | £8,859 | £8,940 | £43,917 |
| Profit Before Tax | £5,866 | £6,077 | £6,302 | £6,600 | £6,905 | £31,750 |
| Profit After Tax | £4,752 | £4,922 | £5,105 | £5,346 | £5,593 | £25,718 |
| Change In Property Value | £4,830 | £8,292 | £10,447 | £11,074 | £9,782 | £44,425 |
| Net Return | £9,582 | £13,214 | £15,552 | £16,420 | £15,375 | £70,143 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 18% | 24% | 29% | 30% | 28% | 129% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change