Flat G11 2 beds 2 baths

Flat 2/5, 300 Meadowside Quay Walk G11

Scotland, Scotland · G11

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£16,700

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£51,047

↗ 28%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,948	£13,207	£13,471	£13,808	£14,153	£67,587
Total Expenses	£9,247	£9,323	£9,390	£9,466	£9,543	£46,970
Profit Before Tax	£3,701	£3,884	£4,081	£4,342	£4,610	£20,617
Profit After Tax	£2,998	£3,146	£3,305	£3,517	£3,734	£16,700
Change In Property Value	£5,550	£9,528	£12,005	£12,725	£11,240	£51,047
Net Return	£8,548	£12,673	£15,310	£16,242	£14,974	£67,747
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	24%	26%	24%	108%

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