Flat
G1
1 bed
0 baths
14 Clyde Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£3,228
↗ 17%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,956 | £5,055 | £5,156 | £5,285 | £5,417 | £25,870 |
| Total Expenses | £4,265 | £4,325 | £4,376 | £4,431 | £4,487 | £21,884 |
| Profit Before Tax | £691 | £730 | £780 | £854 | £930 | £3,985 |
| Profit After Tax | £560 | £591 | £632 | £692 | £754 | £3,228 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £2,210 | £3,424 | £4,201 | £4,475 | £4,095 | £18,404 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change