Flat
G23
1 bed
1 bath
Skirsa Court, Glasgow G23
Scotland, Scotland · G23
View property listing
Initial Investment
£23,770First YearProfit From Rental Income
£-4,623
↘ -19%After 5 Years
Change In Property Value
£17,362
↗ 25%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,140 | £4,223 | £4,328 | £4,437 | £4,547 | £21,675 |
| Total Expenses | £5,152 | £5,206 | £5,259 | £5,314 | £5,368 | £26,299 |
| Profit Before Tax | £-1,012 | £-983 | £-931 | £-877 | £-820 | £-4,623 |
| Profit After Tax | £-1,012 | £-983 | £-931 | £-877 | £-820 | £-4,623 |
| Change In Property Value | £2,070 | £2,132 | £3,660 | £4,612 | £4,888 | £17,362 |
| Net Return | £1,058 | £1,149 | £2,729 | £3,734 | £4,068 | £12,739 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 17% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change