Flat
G31
2 beds
1 bath
0/1, 60 Reidvale Street, Glasgow, Glasgow City G31
Scotland, Scotland · G31
View property listing
Initial Investment
£31,030First YearProfit From Rental Income
£6,711
↗ 22%After 5 Years
Change In Property Value
£25,110
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,104 | £7,246 | £7,391 | £7,576 | £7,765 | £37,082 |
| Total Expenses | £5,638 | £5,703 | £5,758 | £5,818 | £5,880 | £28,797 |
| Profit Before Tax | £1,466 | £1,544 | £1,633 | £1,757 | £1,885 | £8,285 |
| Profit After Tax | £1,187 | £1,250 | £1,323 | £1,424 | £1,527 | £6,711 |
| Change In Property Value | £2,730 | £4,687 | £5,905 | £6,259 | £5,529 | £25,110 |
| Net Return | £3,917 | £5,937 | £7,228 | £7,683 | £7,056 | £31,821 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change