Flat G40 2 beds 1 bath

London Road, Glasgow Green G40

Scotland, Scotland · G40

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£10,250

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£31,732

↗ 28%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,856	£9,033	£9,214	£9,444	£9,680	£46,227
Total Expenses	£6,586	£6,653	£6,713	£6,777	£6,844	£33,573
Profit Before Tax	£2,270	£2,380	£2,501	£2,667	£2,837	£12,655
Profit After Tax	£1,839	£1,928	£2,026	£2,160	£2,298	£10,250
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,289	£7,850	£9,488	£10,070	£9,285	£41,982
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	20%	24%	26%	24%	108%

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