Flat G2 1 bed 1 bath

Sauchiehall Street, Glasgow G2

Scotland, Scotland · G2

Initial Investment

First Year

£42,250First Year

Profit From Rental Income

After 5 Years

£9,607

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£31,454

↗ 25%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,196	£10,451	£10,712	£10,980	£52,335
Total Expenses	£7,959	£8,025	£8,093	£8,163	£8,233	£40,474
Profit Before Tax	£2,037	£2,171	£2,357	£2,549	£2,747	£11,861
Profit After Tax	£1,650	£1,758	£1,909	£2,064	£2,225	£9,607
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£5,400	£5,621	£8,540	£10,419	£11,081	£41,061
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	13%	20%	25%	26%	97%

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