Flat G11 2 beds 2 baths

Flat 2/5, 300 Meadowside Quay Walk G11

Scotland, Scotland · G11

Initial Investment

First Year

£62,850First Year

Profit From Rental Income

After 5 Years

£11,233

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,551

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,948	£13,207	£13,537	£13,876	£14,222	£67,790
Total Expenses	£10,635	£10,707	£10,783	£10,860	£10,938	£53,922
Profit Before Tax	£2,313	£2,500	£2,755	£3,015	£3,285	£13,868
Profit After Tax	£1,874	£2,025	£2,231	£2,442	£2,661	£11,233
Change In Property Value	£5,550	£5,717	£9,813	£12,365	£13,107	£46,551
Net Return	£7,424	£7,742	£12,045	£14,807	£15,767	£57,785
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

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