Flat
G11
1 bed
1 bath
Apsley Street, Glasgow G11
Scotland, Scotland · G11
View property listing
Initial Investment
£50,600First YearProfit From Rental Income
£7,514
↗ 15%After 5 Years
Change In Property Value
£37,744
↗ 25%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,710 | £10,978 | £11,252 | £11,533 | £54,973 |
| Total Expenses | £9,001 | £9,068 | £9,138 | £9,209 | £9,280 | £45,697 |
| Profit Before Tax | £1,499 | £1,642 | £1,840 | £2,043 | £2,253 | £9,277 |
| Profit After Tax | £1,214 | £1,330 | £1,490 | £1,655 | £1,825 | £7,514 |
| Change In Property Value | £4,500 | £4,635 | £7,957 | £10,026 | £10,627 | £37,744 |
| Net Return | £5,714 | £5,965 | £9,447 | £11,680 | £12,452 | £45,258 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change