Flat
G11
1 bed
1 bath
Apsley Street, Glasgow G11
Scotland, Scotland · G11
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£11,945
↗ 24%After 5 Years
Change In Property Value
£41,390
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,710 | £10,924 | £11,197 | £11,477 | £54,809 |
| Total Expenses | £7,876 | £7,947 | £8,010 | £8,079 | £8,149 | £40,061 |
| Profit Before Tax | £2,624 | £2,763 | £2,915 | £3,118 | £3,328 | £14,747 |
| Profit After Tax | £2,125 | £2,238 | £2,361 | £2,526 | £2,696 | £11,945 |
| Change In Property Value | £4,500 | £7,725 | £9,734 | £10,318 | £9,114 | £41,390 |
| Net Return | £6,625 | £9,963 | £12,094 | £12,843 | £11,809 | £53,335 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 23% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change