Flat
G1
2 beds
2 baths
Howard Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£64,600First YearProfit From Rental Income
£26,277
↗ 41%After 5 Years
Change In Property Value
£47,809
↗ 25%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,442 | £17,878 | £18,325 | £18,783 | £89,528 |
| Total Expenses | £11,248 | £11,328 | £11,415 | £11,504 | £11,592 | £57,087 |
| Profit Before Tax | £5,852 | £6,114 | £6,463 | £6,821 | £7,191 | £32,441 |
| Profit After Tax | £4,740 | £4,952 | £5,235 | £5,525 | £5,825 | £26,277 |
| Change In Property Value | £5,700 | £5,871 | £10,079 | £12,699 | £13,461 | £47,809 |
| Net Return | £10,440 | £10,823 | £15,314 | £18,224 | £19,286 | £74,087 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change