Flat G2 1 bed 0 baths

Flat 1-11, Robert Owen House, 87 Bath Street, Glasgow G22EE G2

Scotland, Scotland · G2

Initial Investment

First Year

£9,910First Year

Profit From Rental Income

After 5 Years

£-4,645

↘ -47%After 5 Years

Change In Property Value

After 5 Years

£7,450

↗ 28%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,160	£2,203	£2,247	£2,303	£2,361	£11,275
Total Expenses	£3,085	£3,139	£3,184	£3,232	£3,280	£15,920
Profit Before Tax	£-925	£-936	£-937	£-928	£-919	£-4,645
Profit After Tax	£-925	£-936	£-937	£-928	£-919	£-4,645
Change In Property Value	£810	£1,391	£1,752	£1,857	£1,640	£7,450
Net Return	£-115	£455	£815	£929	£721	£2,805
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-47%
Total Net Return (%)	-1%	5%	8%	9%	7%	28%

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