Flat G11 1 bed 1 bath

6/7, Glasgow Harbour Terraces, Glasgow, Glasgow City G11

Scotland, Scotland · G11

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£8,536

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£34,492

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,923	£9,101	£9,329	£9,562	£45,664
Total Expenses	£6,897	£6,964	£7,023	£7,088	£7,154	£35,125
Profit Before Tax	£1,851	£1,959	£2,078	£2,241	£2,409	£10,538
Profit After Tax	£1,500	£1,587	£1,684	£1,815	£1,951	£8,536
Change In Property Value	£3,750	£6,438	£8,111	£8,598	£7,595	£34,492
Net Return	£5,250	£8,024	£9,795	£10,413	£9,546	£43,028
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	25%	23%	102%

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