Flat
G4
3 beds
2 baths
42 West Graham Street, Glasgow G4
Scotland, Scotland · G4
View property listing
Initial Investment
£45,548First YearProfit From Rental Income
£18,650
↗ 41%After 5 Years
Change In Property Value
£37,249
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,748 | £11,983 | £12,223 | £12,528 | £12,841 | £61,323 |
| Total Expenses | £7,518 | £7,592 | £7,657 | £7,729 | £7,803 | £38,299 |
| Profit Before Tax | £4,230 | £4,391 | £4,566 | £4,799 | £5,038 | £23,024 |
| Profit After Tax | £3,426 | £3,557 | £3,698 | £3,887 | £4,081 | £18,650 |
| Change In Property Value | £4,050 | £6,952 | £8,760 | £9,285 | £8,202 | £37,249 |
| Net Return | £7,476 | £10,509 | £12,458 | £13,173 | £12,283 | £55,899 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 16% | 23% | 27% | 29% | 27% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change