Flat
G1
1 bed
1 bath
Clyde Street, City Centre G1
Scotland, Scotland · G1
View property listing
Initial Investment
£14,200First YearProfit From Rental Income
£6
↗ 0%After 5 Years
Change In Property Value
£11,037
↗ 28%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,600 | £3,672 | £3,745 | £3,839 | £3,935 | £18,792 |
| Total Expenses | £3,647 | £3,704 | £3,753 | £3,804 | £3,856 | £18,763 |
| Profit Before Tax | £-47 | £-32 | £-7 | £35 | £79 | £28 |
| Profit After Tax | £-47 | £-32 | £-7 | £29 | £64 | £6 |
| Change In Property Value | £1,200 | £2,060 | £2,596 | £2,751 | £2,430 | £11,037 |
| Net Return | £1,153 | £2,028 | £2,588 | £2,780 | £2,494 | £11,044 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 18% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change