Flat G13 2 beds 1 bath

46 Fulton Street, Anniesland, Glasgow G13

Scotland, Scotland · G13

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£3,754

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£33,112

↗ 28%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,320	£7,466	£7,616	£7,806	£8,001	£38,210
Total Expenses	£6,593	£6,658	£6,714	£6,774	£6,837	£33,575
Profit Before Tax	£727	£809	£902	£1,032	£1,165	£4,634
Profit After Tax	£589	£655	£731	£836	£943	£3,754
Change In Property Value	£3,600	£6,180	£7,787	£8,254	£7,291	£33,112
Net Return	£4,189	£6,835	£8,518	£9,090	£8,234	£36,866
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	22%	20%	91%

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