Flat
G21
1 bed
1 bath
Barclay Street, Glasgow G21
Scotland, Scotland · G21
View property listing
Initial Investment
£20,800First YearProfit From Rental Income
£205
↗ 1%After 5 Years
Change In Property Value
£15,098
↗ 25%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,800 | £4,896 | £5,018 | £5,144 | £5,272 | £25,131 |
| Total Expenses | £4,861 | £4,916 | £4,971 | £5,028 | £5,083 | £24,859 |
| Profit Before Tax | £-61 | £-20 | £47 | £116 | £189 | £272 |
| Profit After Tax | £-61 | £-20 | £38 | £94 | £153 | £205 |
| Change In Property Value | £1,800 | £1,854 | £3,183 | £4,010 | £4,251 | £15,098 |
| Net Return | £1,740 | £1,834 | £3,221 | £4,104 | £4,404 | £15,303 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 9% | 15% | 20% | 21% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change