Flat G41 2 beds 0 baths

26, Moss Side Road, Flat 0-1, Glasgow, Shawlands G413Tw G41

Scotland, Scotland · G41

Initial Investment

First Year

£40,270First Year

Profit From Rental Income

After 5 Years

£2

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£32,836

↗ 28%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,312	£6,438	£6,567	£6,731	£6,899	£32,948
Total Expenses	£6,460	£6,523	£6,577	£6,635	£6,694	£32,888
Profit Before Tax	£-148	£-84	£-10	£96	£205	£60
Profit After Tax	£-148	£-84	£-10	£78	£166	£2
Change In Property Value	£3,570	£6,129	£7,722	£8,185	£7,230	£32,836
Net Return	£3,422	£6,044	£7,712	£8,263	£7,397	£32,838
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	8%	15%	19%	21%	18%	82%

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