Flat
G3
1 bed
1 bath
Beltane Street, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£39,940First YearProfit From Rental Income
£7,576
↗ 19%After 5 Years
Change In Property Value
£32,560
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,421 | £8,590 | £8,804 | £9,024 | £43,095 |
| Total Expenses | £6,622 | £6,689 | £6,747 | £6,810 | £6,875 | £33,742 |
| Profit Before Tax | £1,634 | £1,732 | £1,843 | £1,994 | £2,150 | £9,353 |
| Profit After Tax | £1,323 | £1,403 | £1,493 | £1,615 | £1,741 | £7,576 |
| Change In Property Value | £3,540 | £6,077 | £7,657 | £8,116 | £7,170 | £32,560 |
| Net Return | £4,863 | £7,480 | £9,150 | £9,732 | £8,911 | £40,136 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 22% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change