Flat
G3
3 beds
1 bath
Hill Street, Garnethill, Glasgow G3
Scotland, Scotland · G3
View property listing
Initial Investment
£110,300First YearProfit From Rental Income
£34,418
↗ 31%After 5 Years
Change In Property Value
£86,919
↗ 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 | £22,056 | £22,497 | £22,947 | £23,521 | £24,109 | £115,130 |
| Total Expenses | £14,341 | £14,435 | £14,521 | £14,620 | £14,721 | £72,638 |
| Profit Before Tax | £7,715 | £8,062 | £8,426 | £8,901 | £9,387 | £42,492 |
| Profit After Tax | £6,249 | £6,530 | £6,825 | £7,210 | £7,604 | £34,418 |
| Change In Property Value | £9,450 | £16,223 | £20,440 | £21,667 | £19,139 | £86,919 |
| Net Return | £15,699 | £22,753 | £27,266 | £28,876 | £26,743 | £121,337 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| 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