Flat G1 1 bed 1 bath

Jamaica Street, Glasgow G1

Scotland, Scotland · G1

Initial Investment

First Year

£12,550First Year

Profit From Rental Income

After 5 Years

£-2,515

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£8,807

↗ 25%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,156	£3,219	£3,300	£3,382	£3,467	£16,523
Total Expenses	£3,704	£3,757	£3,808	£3,860	£3,911	£19,039
Profit Before Tax	£-548	£-537	£-508	£-478	£-444	£-2,515
Profit After Tax	£-548	£-537	£-508	£-478	£-444	£-2,515
Change In Property Value	£1,050	£1,082	£1,857	£2,339	£2,480	£8,807
Net Return	£502	£544	£1,349	£1,862	£2,036	£6,292
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	4%	4%	11%	15%	16%	50%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change