Flat G5 2 beds 2 baths

220 Wallace Street G5

Scotland, Scotland · G5

Initial Investment

First Year

£38,950First Year

Profit From Rental Income

After 5 Years

£11,118

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£31,732

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,084	£9,266	£9,451	£9,687	£9,929	£47,417
Total Expenses	£6,609	£6,677	£6,736	£6,802	£6,869	£33,692
Profit Before Tax	£2,475	£2,589	£2,715	£2,886	£3,061	£13,726
Profit After Tax	£2,005	£2,097	£2,199	£2,337	£2,479	£11,118
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£5,455	£8,020	£9,661	£10,247	£9,467	£42,850
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	14%	21%	25%	26%	24%	110%

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