Flat
G2
2 beds
2 baths
Holm Street, Glasgow, Glasgow City G2
Scotland, Scotland · G2
View property listing
Initial Investment
£61,100First YearProfit From Rental Income
£22,877
↗ 37%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,688 | £14,982 | £15,356 | £15,740 | £75,166 |
| Total Expenses | £9,232 | £9,310 | £9,381 | £9,460 | £9,541 | £46,923 |
| Profit Before Tax | £5,169 | £5,378 | £5,601 | £5,896 | £6,199 | £28,243 |
| Profit After Tax | £4,186 | £4,356 | £4,537 | £4,776 | £5,021 | £22,877 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £9,586 | £13,626 | £16,217 | £17,157 | £15,958 | £72,544 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 22% | 27% | 28% | 26% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change