Flat
G23
1 bed
1 bath
Skirsa Court, Glasgow G23
Scotland, Scotland · G23
View property listing
Initial Investment
£23,770First YearProfit From Rental Income
£-2,100
↘ -9%After 5 Years
Change In Property Value
£19,039
↗ 28%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,140 | £4,223 | £4,307 | £4,415 | £4,525 | £21,610 |
| Total Expenses | £4,634 | £4,692 | £4,742 | £4,794 | £4,848 | £23,711 |
| Profit Before Tax | £-494 | £-470 | £-435 | £-379 | £-323 | £-2,100 |
| Profit After Tax | £-494 | £-470 | £-435 | £-379 | £-323 | £-2,100 |
| Change In Property Value | £2,070 | £3,554 | £4,477 | £4,746 | £4,192 | £19,039 |
| Net Return | £1,576 | £3,084 | £4,043 | £4,367 | £3,870 | £16,939 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 7% | 13% | 17% | 18% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change