Flat
G3
2 beds
2 baths
6/2, 173 Finnieston Street, Finnieston, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£68,097First YearProfit From Rental Income
£18,764
↗ 28%After 5 Years
Change In Property Value
£55,185
↗ 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 | £14,004 | £14,284 | £14,570 | £14,934 | £15,307 | £73,099 |
| Total Expenses | £9,835 | £9,913 | £9,983 | £10,061 | £10,141 | £49,933 |
| Profit Before Tax | £4,169 | £4,371 | £4,587 | £4,873 | £5,166 | £23,166 |
| Profit After Tax | £3,377 | £3,540 | £3,715 | £3,947 | £4,185 | £18,764 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,756 | £12,151 | £55,185 |
| Net Return | £9,377 | £13,840 | £16,693 | £17,703 | £16,336 | £73,949 |
| Return From Rental Income (%) | 5% | 5% | 5% | 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