Flat G31 1 bed 1 bath

3/1, Armadale Street, Glasgow G31

Scotland, Scotland · G31

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£18,177

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£44,149

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,730	£12,984	£13,309	£13,642	£65,144
Total Expenses	£8,396	£8,471	£8,537	£8,612	£8,688	£42,704
Profit Before Tax	£4,084	£4,259	£4,447	£4,697	£4,954	£22,440
Profit After Tax	£3,308	£3,449	£3,602	£3,805	£4,013	£18,177
Change In Property Value	£4,800	£8,240	£10,382	£11,005	£9,721	£44,149
Net Return	£8,108	£11,689	£13,984	£14,810	£13,734	£62,326
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	15%	22%	26%	27%	25%	115%

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