Flat
G31
1 bed
1 bath
Quarrybrae Street, Glasgow G31
Scotland, Scotland · G31
View property listing
Initial Investment
£27,400First YearProfit From Rental Income
£4,856
↗ 18%After 5 Years
Change In Property Value
£22,075
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,240 | £6,365 | £6,492 | £6,654 | £6,821 | £32,572 |
| Total Expenses | £5,198 | £5,260 | £5,314 | £5,372 | £5,432 | £26,577 |
| Profit Before Tax | £1,042 | £1,104 | £1,178 | £1,282 | £1,389 | £5,996 |
| Profit After Tax | £844 | £894 | £954 | £1,039 | £1,125 | £4,856 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,075 |
| Net Return | £3,244 | £5,014 | £6,145 | £6,541 | £5,986 | £26,931 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 22% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change