Flat G20 1 bed 1 bath

1/4, Wyndford Road, Glasgow, Glasgow City G20

Scotland, Scotland · G20

Initial Investment

First Year

£19,150First Year

Profit From Rental Income

After 5 Years

£-3,203

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£13,840

↗ 25%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,852	£3,929	£4,027	£4,128	£4,231	£20,167
Total Expenses	£4,567	£4,621	£4,674	£4,728	£4,781	£23,371
Profit Before Tax	£-715	£-692	£-647	£-600	£-550	£-3,203
Profit After Tax	£-715	£-692	£-647	£-600	£-550	£-3,203
Change In Property Value	£1,650	£1,700	£2,917	£3,676	£3,897	£13,840
Net Return	£935	£1,008	£2,271	£3,076	£3,347	£10,636
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	5%	5%	12%	16%	17%	56%

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