Flat
G41
1 bed
1 bath
Glenapp Street, Glasgow, Pollokshields G41
Scotland, Scotland · G41
View property listing
Initial Investment
£35,650First YearProfit From Rental Income
£-1,183
↘ -3%After 5 Years
Change In Property Value
£28,973
↗ 28%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,568 | £5,679 | £5,793 | £5,938 | £6,086 | £29,064 |
| Total Expenses | £5,935 | £5,996 | £6,049 | £6,105 | £6,162 | £30,248 |
| Profit Before Tax | £-367 | £-317 | £-256 | £-167 | £-76 | £-1,183 |
| Profit After Tax | £-367 | £-317 | £-256 | £-167 | £-76 | £-1,183 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £2,783 | £5,091 | £6,558 | £7,055 | £6,303 | £27,790 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 18% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change