Flat
G1
1 bed
1 bath
Albion Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£27,605
↗ 48%After 5 Years
Change In Property Value
£46,908
↗ 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 | £15,300 | £15,606 | £15,918 | £16,316 | £16,724 | £79,864 |
| Total Expenses | £9,000 | £9,080 | £9,153 | £9,234 | £9,318 | £45,784 |
| Profit Before Tax | £6,300 | £6,526 | £6,766 | £7,082 | £7,406 | £34,080 |
| Profit After Tax | £5,103 | £5,286 | £5,480 | £5,736 | £5,999 | £27,605 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £10,203 | £14,041 | £16,511 | £17,430 | £16,328 | £74,513 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 10% | 48% |
| 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