Flat
G1
1 bed
1 bath
Buchanan Street, Glasgow G1
Scotland, Scotland · G1
View property listing
Initial Investment
£46,870First YearProfit From Rental Income
£16,976
↗ 36%After 5 Years
Change In Property Value
£34,976
↗ 25%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,516 | £12,766 | £13,085 | £13,413 | £13,748 | £65,528 |
| Total Expenses | £8,766 | £8,837 | £8,912 | £8,989 | £9,065 | £44,570 |
| Profit Before Tax | £3,750 | £3,929 | £4,173 | £4,424 | £4,683 | £20,958 |
| Profit After Tax | £3,037 | £3,182 | £3,380 | £3,583 | £3,793 | £16,976 |
| Change In Property Value | £4,170 | £4,295 | £7,373 | £9,290 | £9,848 | £34,976 |
| Net Return | £7,207 | £7,477 | £10,754 | £12,873 | £13,641 | £51,952 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change