Flat G41 2 beds 1 bath

Flat 3/1, 51 Skirving Street G41

Scotland, Scotland · G41

Initial Investment

First Year

£61,100First Year

Profit From Rental Income

After 5 Years

£4,383

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£49,668

↗ 28%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,540	£9,731	£9,925	£10,174	£10,428	£49,798
Total Expenses	£8,746	£8,815	£8,875	£8,942	£9,010	£44,387
Profit Before Tax	£795	£916	£1,050	£1,232	£1,418	£5,411
Profit After Tax	£644	£742	£851	£998	£1,149	£4,383
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£6,044	£10,012	£12,531	£13,379	£12,085	£54,051
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	21%	22%	20%	88%

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