Flat
G20
2 beds
1 bath
Braeside Street, Glasgow G20
Scotland, Scotland · G20
View property listing
Initial Investment
£66,350First YearProfit From Rental Income
£12,329
↗ 19%After 5 Years
Change In Property Value
£49,068
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,929 | £14,277 | £14,634 | £15,000 | £71,497 |
| Total Expenses | £11,102 | £11,176 | £11,253 | £11,333 | £11,412 | £56,276 |
| Profit Before Tax | £2,554 | £2,754 | £3,024 | £3,301 | £3,588 | £15,221 |
| Profit After Tax | £2,069 | £2,230 | £2,449 | £2,674 | £2,906 | £12,329 |
| Change In Property Value | £5,850 | £6,026 | £10,344 | £13,033 | £13,815 | £49,068 |
| Net Return | £7,919 | £8,256 | £12,793 | £15,707 | £16,721 | £61,396 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change