Flat G42 1 bed 1 bath

Allison Street, Glasgow, Govanhill G42

Scotland, Scotland · G42

Initial Investment

First Year

£22,450First Year

Profit From Rental Income

After 5 Years

£3,615

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£17,936

↗ 28%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,400	£5,508	£5,618	£5,759	£5,903	£28,187
Total Expenses	£4,631	£4,692	£4,744	£4,800	£4,857	£23,725
Profit Before Tax	£769	£816	£874	£959	£1,045	£4,462
Profit After Tax	£623	£661	£708	£776	£847	£3,615
Change In Property Value	£1,950	£3,348	£4,218	£4,471	£3,949	£17,936
Net Return	£2,573	£4,008	£4,926	£5,247	£4,796	£21,550
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	23%	21%	96%

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