Flat
G1
2 beds
2 baths
Ingram Street, Glasgow, Merchant City G1
Scotland, Scotland · G1
View property listing
Initial Investment
£83,850First YearProfit From Rental Income
£36,355
↗ 43%After 5 Years
Change In Property Value
£61,649
↗ 25%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,056 | £22,497 | £23,060 | £23,636 | £24,227 | £115,476 |
| Total Expenses | £13,926 | £14,016 | £14,115 | £14,217 | £14,319 | £70,593 |
| Profit Before Tax | £8,130 | £8,481 | £8,944 | £9,419 | £9,908 | £44,883 |
| Profit After Tax | £6,585 | £6,870 | £7,245 | £7,630 | £8,026 | £36,355 |
| Change In Property Value | £7,350 | £7,571 | £12,996 | £16,375 | £17,357 | £61,649 |
| Net Return | £13,935 | £14,440 | £20,241 | £24,005 | £25,383 | £98,004 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 43% |
| Total Net Return (%) | 17% | 17% | 24% | 29% | 30% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change