Flat G2 1 bed 1 bath

Brown Street, Glasgow G2

Scotland, Scotland · G2

Initial Investment

First Year

£45,550First Year

Profit From Rental Income

After 5 Years

£11,069

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£33,970

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£11,016	£11,291	£11,574	£11,863	£56,544
Total Expenses	£8,436	£8,504	£8,574	£8,646	£8,718	£42,878
Profit Before Tax	£2,364	£2,512	£2,717	£2,927	£3,145	£13,666
Profit After Tax	£1,915	£2,035	£2,201	£2,371	£2,548	£11,069
Change In Property Value	£4,050	£4,172	£7,161	£9,023	£9,564	£33,970
Net Return	£5,965	£6,206	£9,362	£11,394	£12,112	£45,039
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	14%	21%	25%	27%	99%

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