Flat G2 1 bed 1 bath

Brown Street, Glasgow G2

Scotland, Scotland · G2

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£15,042

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£37,251

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£11,016	£11,236	£11,517	£11,805	£56,375
Total Expenses	£7,424	£7,495	£7,558	£7,628	£7,700	£37,805
Profit Before Tax	£3,376	£3,521	£3,678	£3,889	£4,106	£18,570
Profit After Tax	£2,735	£2,852	£2,979	£3,150	£3,325	£15,042
Change In Property Value	£4,050	£6,953	£8,760	£9,286	£8,202	£37,251
Net Return	£6,785	£9,804	£11,739	£12,436	£11,528	£52,292
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	22%	26%	27%	25%	115%

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