Flat G51 2 beds 1 bath

Mavisbank Gardens, Glasgow G51

Scotland, Scotland · G51

Initial Investment

First Year

£68,099First Year

Profit From Rental Income

After 5 Years

£24,061

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£55,186

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,704	£16,018	£16,418	£16,829	£80,365
Total Expenses	£9,975	£10,055	£10,128	£10,210	£10,293	£50,661
Profit Before Tax	£5,421	£5,649	£5,890	£6,209	£6,536	£29,705
Profit After Tax	£4,391	£4,575	£4,771	£5,029	£5,294	£24,061
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£10,391	£14,875	£17,749	£18,786	£17,445	£79,247
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	22%	26%	28%	26%	116%

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