Flat
G31
1 bed
1 bath
Flat 2/2, Aberdour Street, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£5,712
↗ 20%After 5 Years
Change In Property Value
£23,454
↗ 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 | £6,636 | £6,769 | £6,904 | £7,077 | £7,254 | £34,639 |
| Total Expenses | £5,398 | £5,462 | £5,516 | £5,575 | £5,636 | £27,588 |
| Profit Before Tax | £1,238 | £1,307 | £1,388 | £1,501 | £1,618 | £7,052 |
| Profit After Tax | £1,002 | £1,059 | £1,124 | £1,216 | £1,310 | £5,712 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £3,552 | £5,436 | £6,640 | £7,063 | £6,475 | £29,166 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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