Flat G43 2 beds 1 bath

2/1, 15 Wellgreen Court, Glasgow G43

Scotland, Scotland · G43

Initial Investment

First Year

£25,750First Year

Profit From Rental Income

After 5 Years

£-3,122

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£20,695

↗ 28%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,128	£4,211	£4,295	£4,402	£4,512	£21,548
Total Expenses	£4,826	£4,884	£4,934	£4,986	£5,040	£24,670
Profit Before Tax	£-698	£-674	£-639	£-584	£-528	£-3,122
Profit After Tax	£-698	£-674	£-639	£-584	£-528	£-3,122
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£1,552	£3,189	£4,228	£4,575	£4,029	£17,573
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	6%	12%	16%	18%	16%	68%

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