Flat
G3
2 beds
2 baths
Kent Road, Charing Cross, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£85,600First YearProfit From Rental Income
£25,536
↗ 30%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,846 | £18,203 | £18,658 | £19,124 | £91,327 |
| Total Expenses | £11,793 | £11,878 | £11,955 | £12,042 | £12,132 | £59,801 |
| Profit Before Tax | £5,703 | £5,968 | £6,248 | £6,616 | £6,993 | £31,526 |
| Profit After Tax | £4,619 | £4,834 | £5,061 | £5,359 | £5,664 | £25,536 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £12,119 | £17,709 | £21,283 | £22,554 | £20,854 | £94,519 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 21% | 25% | 26% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change