Flat
G42
1 bed
1 bath
1/2 52 Bankhall Street, Govanhill, Glasgow G42
Scotland, Scotland · G42
View property listing
Initial Investment
£20,470First YearProfit From Rental Income
£2,479
↗ 12%After 5 Years
Change In Property Value
£16,280
↗ 28%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,896 | £4,994 | £5,094 | £5,221 | £5,352 | £25,557 |
| Total Expenses | £4,388 | £4,448 | £4,499 | £4,553 | £4,609 | £22,497 |
| Profit Before Tax | £508 | £546 | £595 | £668 | £743 | £3,060 |
| Profit After Tax | £412 | £442 | £482 | £541 | £602 | £2,479 |
| Change In Property Value | £1,770 | £3,039 | £3,829 | £4,058 | £3,585 | £16,280 |
| Net Return | £2,182 | £3,481 | £4,311 | £4,599 | £4,186 | £18,759 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 17% | 21% | 22% | 20% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change