Flat
G1
1 bed
1 bath
Ingram Street, Glasgow, Merchant City G1
Scotland, Scotland · G1
View property listing
Initial Investment
£62,850First YearProfit From Rental Income
£25,386
↗ 40%After 5 Years
Change In Property Value
£46,551
↗ 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 | £16,656 | £16,989 | £17,414 | £17,849 | £18,295 | £87,204 |
| Total Expenses | £11,005 | £11,085 | £11,170 | £11,258 | £11,345 | £55,863 |
| Profit Before Tax | £5,651 | £5,904 | £6,244 | £6,592 | £6,951 | £31,341 |
| Profit After Tax | £4,577 | £4,783 | £5,057 | £5,339 | £5,630 | £25,386 |
| Change In Property Value | £5,550 | £5,717 | £9,813 | £12,365 | £13,107 | £46,551 |
| Net Return | £10,127 | £10,499 | £14,871 | £17,704 | £18,737 | £71,937 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 16% | 17% | 24% | 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