Flat G3 2 beds 2 baths

Lancefield Quay, Glasgow, Glasgow City G3

Scotland, Scotland · G3

Initial Investment

First Year

£78,600First Year

Profit From Rental Income

After 5 Years

£22,845

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£63,464

↗ 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	£16,104	£16,426	£16,755	£17,173	£17,603	£84,061
Total Expenses	£11,011	£11,093	£11,167	£11,250	£11,336	£55,857
Profit Before Tax	£5,093	£5,333	£5,588	£5,923	£6,267	£28,204
Profit After Tax	£4,126	£4,320	£4,526	£4,798	£5,076	£22,845
Change In Property Value	£6,900	£11,845	£14,925	£15,820	£13,974	£63,464
Net Return	£11,026	£16,165	£19,451	£20,618	£19,051	£86,310
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	14%	21%	25%	26%	24%	110%

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