Flat
G20
2 beds
2 baths
223 Ruchill Street G20
Scotland, Scotland · G20
View property listing
Initial Investment
£45,550First YearProfit From Rental Income
£5,940
↗ 13%After 5 Years
Change In Property Value
£33,970
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,645 | £9,886 | £10,133 | £10,387 | £49,508 |
| Total Expenses | £8,302 | £8,367 | £8,434 | £8,502 | £8,570 | £42,175 |
| Profit Before Tax | £1,154 | £1,278 | £1,453 | £1,631 | £1,816 | £7,333 |
| Profit After Tax | £935 | £1,036 | £1,177 | £1,321 | £1,471 | £5,940 |
| Change In Property Value | £4,050 | £4,172 | £7,161 | £9,023 | £9,564 | £33,970 |
| Net Return | £4,985 | £5,207 | £8,338 | £10,344 | £11,036 | £39,909 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change