Flat G2 1 bed 1 bath

James Watt Street, Glasgow G2

Scotland, Scotland · G2

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£8,899

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£30,195

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,792	£10,037	£10,288	£10,545	£50,261
Total Expenses	£7,721	£7,786	£7,854	£7,923	£7,991	£39,274
Profit Before Tax	£1,879	£2,006	£2,183	£2,365	£2,554	£10,987
Profit After Tax	£1,522	£1,625	£1,768	£1,916	£2,069	£8,899
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£5,122	£5,333	£8,134	£9,936	£10,570	£39,095
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	20%	24%	26%	96%

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