Flat
G5
2 beds
2 baths
West Street, Tradeston, Glasgow, City Of Glasgow G5
Scotland, Scotland · G5
View property listing
Initial Investment
£71,600First YearProfit From Rental Income
£27,324
↗ 38%After 5 Years
Change In Property Value
£57,946
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,596 | £16,928 | £17,266 | £17,698 | £18,141 | £86,629 |
| Total Expenses | £10,416 | £10,500 | £10,574 | £10,659 | £10,746 | £52,896 |
| Profit Before Tax | £6,180 | £6,428 | £6,692 | £7,039 | £7,394 | £33,733 |
| Profit After Tax | £5,006 | £5,207 | £5,421 | £5,701 | £5,989 | £27,324 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £11,306 | £16,022 | £19,047 | £20,146 | £18,749 | £85,270 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 22% | 27% | 28% | 26% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change