Flat G40 2 beds 1 bath

Laird Place, Glasgow G40

Scotland, Scotland · G40

Initial Investment

First Year

£30,698First Year

Profit From Rental Income

After 5 Years

£6,157

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 28%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,924	£7,062	£7,204	£7,384	£7,568	£36,142
Total Expenses	£5,588	£5,652	£5,707	£5,767	£5,828	£28,542
Profit Before Tax	£1,336	£1,411	£1,497	£1,617	£1,741	£7,601
Profit After Tax	£1,082	£1,143	£1,212	£1,310	£1,410	£6,157
Change In Property Value	£2,700	£4,635	£5,840	£6,190	£5,468	£24,833
Net Return	£3,782	£5,777	£7,052	£7,500	£6,878	£30,989
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	24%	22%	101%

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