Flat G21 2 beds 1 bath

St. Josephs Court, Glasgow G21

Scotland, Scotland · G21

Initial Investment

First Year

£24,100First Year

Profit From Rental Income

After 5 Years

£1,682

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£17,614

↗ 25%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,716	£5,859	£6,005	£6,156	£29,340
Total Expenses	£5,338	£5,395	£5,452	£5,511	£5,568	£27,264
Profit Before Tax	£266	£321	£407	£495	£587	£2,077
Profit After Tax	£216	£260	£330	£401	£476	£1,682
Change In Property Value	£2,100	£2,163	£3,713	£4,679	£4,959	£17,614
Net Return	£2,316	£2,423	£4,043	£5,079	£5,435	£19,296
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	10%	17%	21%	23%	80%

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