Flat G44 1 bed 1 bath

0/2 29 Spean Street, Cathcart, Glasgow G44

Scotland, Scotland · G44

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£9,794

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£31,732

↗ 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	£8,736	£8,911	£9,089	£9,316	£9,549	£45,601
Total Expenses	£6,574	£6,641	£6,700	£6,765	£6,831	£33,510
Profit Before Tax	£2,162	£2,270	£2,389	£2,552	£2,719	£12,091
Profit After Tax	£1,751	£1,838	£1,935	£2,067	£2,202	£9,794
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,201	£7,761	£9,397	£9,977	£9,189	£41,526
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	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