Flat
G5
2 beds
4 baths
Wallace Street, Glasgow G5
Scotland, Scotland · G5
View property listing
Initial Investment
£30,040First YearProfit From Rental Income
£6,508
↗ 22%After 5 Years
Change In Property Value
£24,282
↗ 28%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,948 | £7,087 | £7,229 | £7,409 | £7,595 | £36,268 |
| Total Expenses | £5,526 | £5,590 | £5,645 | £5,705 | £5,766 | £28,233 |
| Profit Before Tax | £1,422 | £1,497 | £1,583 | £1,704 | £1,828 | £8,035 |
| Profit After Tax | £1,152 | £1,212 | £1,283 | £1,380 | £1,481 | £6,508 |
| Change In Property Value | £2,640 | £4,532 | £5,710 | £6,053 | £5,347 | £24,282 |
| Net Return | £3,792 | £5,744 | £6,993 | £7,433 | £6,828 | £30,790 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change