Flat G11 1 bed 1 bath

1/1, 8 Fairlie Park Drive, Partick, Glasgow G11

Scotland, Scotland · G11

Initial Investment

First Year

£46,870First Year

Profit From Rental Income

After 5 Years

£6,350

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£34,976

↗ 25%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,732	£9,927	£10,175	£10,429	£10,690	£50,953
Total Expenses	£8,488	£8,553	£8,621	£8,691	£8,759	£43,113
Profit Before Tax	£1,244	£1,373	£1,554	£1,739	£1,931	£7,840
Profit After Tax	£1,008	£1,112	£1,258	£1,408	£1,564	£6,350
Change In Property Value	£4,170	£4,295	£7,373	£9,290	£9,848	£34,976
Net Return	£5,178	£5,407	£8,632	£10,699	£11,412	£41,327
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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