Flat
G20
2 beds
1 bath
Melrose Gardens, Glasgow G20
Scotland, Scotland · G20
View property listing
Initial Investment
£69,850First YearProfit From Rental Income
£13,378
↗ 19%After 5 Years
Change In Property Value
£51,584
↗ 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 | £14,352 | £14,639 | £15,005 | £15,380 | £15,765 | £75,141 |
| Total Expenses | £11,569 | £11,643 | £11,723 | £11,804 | £11,885 | £58,624 |
| Profit Before Tax | £2,783 | £2,996 | £3,282 | £3,576 | £3,879 | £16,517 |
| Profit After Tax | £2,255 | £2,427 | £2,659 | £2,896 | £3,142 | £13,378 |
| Change In Property Value | £6,150 | £6,335 | £10,874 | £13,702 | £14,524 | £51,584 |
| Net Return | £8,405 | £8,761 | £13,533 | £16,598 | £17,666 | £64,962 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 13% | 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