Flat
G20
2 beds
1 bath
Melrose Gardens, Glasgow G20
Scotland, Scotland · G20
View property listing
Initial Investment
£69,850First YearProfit From Rental Income
£19,436
↗ 28%After 5 Years
Change In Property Value
£56,566
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,352 | £14,639 | £14,932 | £15,305 | £15,688 | £74,916 |
| Total Expenses | £10,031 | £10,110 | £10,180 | £10,259 | £10,340 | £50,920 |
| Profit Before Tax | £4,321 | £4,529 | £4,752 | £5,046 | £5,348 | £23,995 |
| Profit After Tax | £3,500 | £3,669 | £3,849 | £4,087 | £4,332 | £19,436 |
| Change In Property Value | £6,150 | £10,558 | £13,302 | £14,101 | £12,456 | £56,566 |
| Net Return | £9,650 | £14,226 | £17,151 | £18,188 | £16,787 | £76,002 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 20% | 25% | 26% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change