Flat
G14
2 beds
3 baths
Curle Street, Glasgow G14
Scotland, Scotland · G14
View property listing
Initial Investment
£42,249First YearProfit From Rental Income
£3,787
↗ 9%After 5 Years
Change In Property Value
£34,491
↗ 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 | £7,500 | £7,650 | £7,803 | £7,998 | £8,198 | £39,149 |
| Total Expenses | £6,772 | £6,837 | £6,893 | £6,954 | £7,017 | £34,473 |
| Profit Before Tax | £728 | £813 | £910 | £1,044 | £1,181 | £4,676 |
| Profit After Tax | £590 | £659 | £737 | £845 | £957 | £3,787 |
| Change In Property Value | £3,750 | £6,437 | £8,111 | £8,598 | £7,595 | £34,491 |
| Net Return | £4,340 | £7,096 | £8,848 | £9,443 | £8,551 | £38,279 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change