Flat
G1
1 bed
0 baths
58-59, Jamaica Street, Flat 2-05, Glasgow City Centre G14Nn G1
Scotland, Scotland · G1
View property listing
Initial Investment
£5,950First YearProfit From Rental Income
£-6,492
↘ -109%After 5 Years
Change In Property Value
£4,139
↗ 28%After 5 Years
Return On Investment
-40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,356 | £1,383 | £1,411 | £1,446 | £1,482 | £7,078 |
| Total Expenses | £2,618 | £2,671 | £2,715 | £2,760 | £2,806 | £13,570 |
| Profit Before Tax | £-1,262 | £-1,288 | £-1,304 | £-1,314 | £-1,324 | £-6,492 |
| Profit After Tax | £-1,262 | £-1,288 | £-1,304 | £-1,314 | £-1,324 | £-6,492 |
| Change In Property Value | £450 | £773 | £973 | £1,032 | £911 | £4,139 |
| Net Return | £-812 | £-515 | £-331 | £-282 | £-413 | £-2,353 |
| Return From Rental Income (%) | -21% | -22% | -22% | -22% | -22% | -109% |
| Total Net Return (%) | -14% | -9% | -6% | -5% | -7% | -40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change