Flat G5 3 beds 1 bath

Errol Gardens, Glasgow G5

Scotland, Scotland · G5

Initial Investment

First Year

£85,600First Year

Profit From Rental Income

After 5 Years

£34,121

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£68,983

↗ 28%After 5 Years

Return On Investment

120%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,752	£20,147	£20,550	£21,064	£21,590	£103,103
Total Expenses	£12,019	£12,108	£12,190	£12,283	£12,378	£60,978
Profit Before Tax	£7,733	£8,039	£8,360	£8,781	£9,212	£42,125
Profit After Tax	£6,264	£6,511	£6,772	£7,112	£7,462	£34,121
Change In Property Value	£7,500	£12,875	£16,223	£17,196	£15,190	£68,983
Net Return	£13,764	£19,386	£22,994	£24,308	£22,651	£103,104
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	16%	23%	27%	28%	26%	120%

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