Flat
G41
1 bed
1 bath
2/2, Walton Street, Glasgow, Glasgow City G41
Scotland, Scotland · G41
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£5,089
↗ 8%After 5 Years
Change In Property Value
£52,427
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,068 | £10,269 | £10,475 | £10,737 | £11,005 | £52,554 |
| Total Expenses | £9,120 | £9,190 | £9,252 | £9,320 | £9,389 | £46,271 |
| Profit Before Tax | £948 | £1,079 | £1,223 | £1,417 | £1,616 | £6,283 |
| Profit After Tax | £768 | £874 | £991 | £1,148 | £1,309 | £5,089 |
| Change In Property Value | £5,700 | £9,785 | £12,329 | £13,069 | £11,544 | £52,427 |
| Net Return | £6,468 | £10,659 | £13,320 | £14,217 | £12,853 | £57,516 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 20% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change