Flat
G1
2 beds
2 baths
Ingram Street, Glasgow, Merchant City G1
Scotland, Scotland · G1
View property listing
Initial Investment
£83,850First YearProfit From Rental Income
£43,540
↗ 52%After 5 Years
Change In Property Value
£67,603
↗ 28%After 5 Years
Return On Investment
133%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,497 | £22,947 | £23,521 | £24,109 | £115,130 |
| Total Expenses | £12,088 | £12,183 | £12,269 | £12,368 | £12,469 | £61,377 |
| Profit Before Tax | £9,968 | £10,315 | £10,678 | £11,153 | £11,640 | £53,753 |
| Profit After Tax | £8,074 | £8,355 | £8,650 | £9,034 | £9,428 | £43,540 |
| Change In Property Value | £7,350 | £12,618 | £15,898 | £16,852 | £14,886 | £67,603 |
| Net Return | £15,424 | £20,972 | £24,548 | £25,886 | £24,314 | £111,143 |
| Return From Rental Income (%) | 10% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 18% | 25% | 29% | 31% | 29% | 133% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change