Flat G1 1 bed 1 bath

Flat 2/2, South Frederick Street, Glasgow G1

Scotland, Scotland · G1

Initial Investment

First Year

£48,850First Year

Profit From Rental Income

After 5 Years

£22,323

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£40,010

↗ 28%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,056	£13,317	£13,583	£13,923	£14,271	£68,151
Total Expenses	£7,971	£8,047	£8,115	£8,191	£8,268	£40,591
Profit Before Tax	£5,085	£5,270	£5,469	£5,733	£6,003	£27,559
Profit After Tax	£4,119	£4,269	£4,430	£4,643	£4,863	£22,323
Change In Property Value	£4,350	£7,468	£9,409	£9,974	£8,810	£40,010
Net Return	£8,469	£11,736	£13,839	£14,617	£13,673	£62,333
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	17%	24%	28%	30%	28%	128%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change