Flat G31 1 bed 1 bath

Ark Lane, Glasgow G31

Scotland, Scotland · G31

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£10,707

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£31,732

↗ 28%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,976	£9,156	£9,339	£9,572	£9,811	£46,854
Total Expenses	£6,598	£6,666	£6,725	£6,790	£6,857	£33,635
Profit Before Tax	£2,378	£2,490	£2,614	£2,782	£2,955	£13,218
Profit After Tax	£1,926	£2,017	£2,117	£2,253	£2,393	£10,707
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,376	£7,939	£9,579	£10,163	£9,381	£42,439
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	25%	26%	24%	109%

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