Flat G31 2 beds 1 bath

Comelypark Street, Gallowgate, Glasgow City G31

Scotland, Scotland · G31

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£13,182

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£35,871

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,140	£10,343	£10,550	£10,813	£11,084	£52,930
Total Expenses	£7,197	£7,267	£7,329	£7,397	£7,467	£36,656
Profit Before Tax	£2,943	£3,076	£3,221	£3,416	£3,617	£16,274
Profit After Tax	£2,384	£2,491	£2,609	£2,767	£2,930	£13,182
Change In Property Value	£3,900	£6,695	£8,436	£8,942	£7,899	£35,871
Net Return	£6,284	£9,186	£11,045	£11,709	£10,829	£49,053
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	27%	25%	112%

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