Flat
G1
1 bed
1 bath
Albion Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£57,600First YearProfit From Rental Income
£22,621
↗ 39%After 5 Years
Change In Property Value
£42,777
↗ 25%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,300 | £15,606 | £15,996 | £16,396 | £16,806 | £80,104 |
| Total Expenses | £10,275 | £10,351 | £10,433 | £10,517 | £10,601 | £52,177 |
| Profit Before Tax | £5,025 | £5,255 | £5,563 | £5,879 | £6,205 | £27,927 |
| Profit After Tax | £4,070 | £4,256 | £4,506 | £4,762 | £5,026 | £22,621 |
| Change In Property Value | £5,100 | £5,253 | £9,018 | £11,362 | £12,044 | £42,777 |
| Net Return | £9,170 | £9,509 | £13,524 | £16,124 | £17,070 | £65,398 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 16% | 17% | 23% | 28% | 30% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change