Flat G42 1 bed 1 bath

182 Calder St, Govenhill G42

Scotland, Scotland · G42

Initial Investment

First Year

£30,370First Year

Profit From Rental Income

After 5 Years

£8,067

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£24,558

↗ 28%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,392	£7,540	£7,691	£7,883	£8,080	£38,585
Total Expenses	£5,603	£5,668	£5,724	£5,785	£5,847	£28,626
Profit Before Tax	£1,789	£1,872	£1,967	£2,098	£2,233	£9,960
Profit After Tax	£1,449	£1,517	£1,593	£1,700	£1,809	£8,067
Change In Property Value	£2,670	£4,584	£5,775	£6,122	£5,408	£24,558
Net Return	£4,119	£6,100	£7,368	£7,821	£7,216	£32,625
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	20%	24%	26%	24%	107%

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