Flat G3 2 beds 1 bath

Kelvinhaugh Street, Glasgow G3

Scotland, Scotland · G3

Initial Investment

First Year

£82,100First Year

Profit From Rental Income

After 5 Years

£24,191

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£66,224

↗ 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	£16,800	£17,136	£17,479	£17,916	£18,364	£87,694
Total Expenses	£11,402	£11,486	£11,561	£11,646	£11,734	£57,829
Profit Before Tax	£5,398	£5,650	£5,918	£6,269	£6,630	£29,865
Profit After Tax	£4,372	£4,577	£4,793	£5,078	£5,370	£24,191
Change In Property Value	£7,200	£12,360	£15,574	£16,508	£14,582	£66,224
Net Return	£11,572	£16,937	£20,367	£21,586	£19,952	£90,415
Return From Rental Income (%)	5%	6%	6%	6%	7%	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