Flat
G1
1 bed
0 baths
14 Clyde Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£19,150First YearProfit From Rental Income
£1,619
↗ 8%After 5 Years
Change In Property Value
£13,840
↗ 25%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,956 | £5,055 | £5,181 | £5,311 | £5,444 | £25,947 |
| Total Expenses | £4,678 | £4,734 | £4,789 | £4,846 | £4,902 | £23,949 |
| Profit Before Tax | £278 | £321 | £392 | £465 | £542 | £1,999 |
| Profit After Tax | £225 | £260 | £318 | £377 | £439 | £1,619 |
| Change In Property Value | £1,650 | £1,700 | £2,917 | £3,676 | £3,897 | £13,840 |
| Net Return | £1,875 | £1,960 | £3,235 | £4,053 | £4,335 | £15,459 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change