Flat G20 2 beds 1 bath

Maryhill Road, West End, Glasgow G20

Scotland, Scotland · G20

Initial Investment

First Year

£43,570First Year

Profit From Rental Income

After 5 Years

£5,301

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£32,460

↗ 25%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,036	£9,217	£9,447	£9,683	£9,925	£47,309
Total Expenses	£8,022	£8,086	£8,152	£8,219	£8,286	£40,765
Profit Before Tax	£1,014	£1,131	£1,295	£1,464	£1,639	£6,544
Profit After Tax	£822	£916	£1,049	£1,186	£1,328	£5,301
Change In Property Value	£3,870	£3,986	£6,843	£8,622	£9,139	£32,460
Net Return	£4,692	£4,902	£7,892	£9,808	£10,467	£37,761
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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