Flat
G51
2 beds
0 baths
33, Summerton Road, Flat 3-1, Mears Investment, Glasgow G512Qa G51
Scotland, Scotland · G51
View property listing
Initial Investment
£29,050First YearProfit From Rental Income
£5,346
↗ 18%After 5 Years
Change In Property Value
£23,454
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,540 | £6,671 | £6,804 | £6,974 | £7,149 | £34,138 |
| Total Expenses | £5,389 | £5,452 | £5,506 | £5,565 | £5,625 | £27,537 |
| Profit Before Tax | £1,151 | £1,219 | £1,298 | £1,409 | £1,523 | £6,601 |
| Profit After Tax | £932 | £987 | £1,051 | £1,141 | £1,234 | £5,346 |
| Change In Property Value | £2,550 | £4,378 | £5,516 | £5,847 | £5,164 | £23,454 |
| Net Return | £3,482 | £5,365 | £6,567 | £6,988 | £6,398 | £28,801 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 18% | 23% | 24% | 22% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change