Flat
G73
0 beds
1 bath
Princes Gate, Glasgow G73
Scotland, Scotland · G73
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£-6,106
↘ -32%After 5 Years
Change In Property Value
£15,176
↗ 28%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,808 | £2,864 | £2,921 | £2,994 | £3,069 | £14,657 |
| Total Expenses | £4,050 | £4,106 | £4,153 | £4,202 | £4,252 | £20,763 |
| Profit Before Tax | £-1,242 | £-1,242 | £-1,231 | £-1,207 | £-1,183 | £-6,106 |
| Profit After Tax | £-1,242 | £-1,242 | £-1,231 | £-1,207 | £-1,183 | £-6,106 |
| Change In Property Value | £1,650 | £2,833 | £3,569 | £3,783 | £3,342 | £15,176 |
| Net Return | £408 | £1,591 | £2,338 | £2,576 | £2,159 | £9,071 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | 2% | 8% | 12% | 13% | 11% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change