Flat G2 2 beds 2 baths

Holm Street, Glasgow, Glasgow City G2

Scotland, Scotland · G2

Initial Investment

First Year

£68,100First Year

Profit From Rental Income

After 5 Years

£20,457

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£50,326

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,316	£16,724	£17,142	£17,570	£83,748
Total Expenses	£11,535	£11,613	£11,696	£11,782	£11,868	£58,493
Profit Before Tax	£4,461	£4,703	£5,027	£5,360	£5,703	£25,255
Profit After Tax	£3,614	£3,810	£4,072	£4,342	£4,619	£20,457
Change In Property Value	£6,000	£6,180	£10,609	£13,367	£14,169	£50,326
Net Return	£9,614	£9,990	£14,681	£17,709	£18,789	£70,782
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	15%	22%	26%	28%	104%

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