Flat
G5
2 beds
1 bath
Morrison Street, Kinning Park, Glasgow G5
Scotland, Scotland · G5
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£16,250
↗ 33%After 5 Years
Change In Property Value
£40,010
↗ 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 | £11,460 | £11,689 | £11,923 | £12,221 | £12,527 | £59,820 |
| Total Expenses | £7,811 | £7,884 | £7,949 | £8,020 | £8,094 | £39,758 |
| Profit Before Tax | £3,649 | £3,805 | £3,974 | £4,201 | £4,433 | £20,062 |
| Profit After Tax | £2,955 | £3,082 | £3,219 | £3,403 | £3,591 | £16,250 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £7,305 | £10,549 | £12,628 | £13,376 | £12,401 | £56,260 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| 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