Flat
G5
2 beds
1 bath
10 Waterside Place, Flat 2/2, Oatlands, Glasgow G5
Scotland, Scotland · G5
View property listing
Initial Investment
£50,250First YearProfit From Rental Income
£16,916
↗ 34%After 5 Years
Change In Property Value
£41,114
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,772 | £12,007 | £12,248 | £12,554 | £12,868 | £61,448 |
| Total Expenses | £7,971 | £8,045 | £8,110 | £8,182 | £8,256 | £40,565 |
| Profit Before Tax | £3,801 | £3,963 | £4,138 | £4,371 | £4,611 | £20,884 |
| Profit After Tax | £3,079 | £3,210 | £3,352 | £3,541 | £3,735 | £16,916 |
| Change In Property Value | £4,470 | £7,674 | £9,669 | £10,249 | £9,053 | £41,114 |
| Net Return | £7,549 | £10,883 | £13,020 | £13,790 | £12,788 | £58,030 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 15% | 22% | 26% | 27% | 25% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change