Flat
G23
1 bed
1 bath
Arrochar Street, Glasgow G23
Scotland, Scotland · G23
View property listing
Initial Investment
£24,100First YearProfit From Rental Income
£-4,539
↘ -19%After 5 Years
Change In Property Value
£17,614
↗ 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 | £4,200 | £4,284 | £4,391 | £4,501 | £4,613 | £21,989 |
| Total Expenses | £5,197 | £5,252 | £5,305 | £5,360 | £5,414 | £26,528 |
| Profit Before Tax | £-997 | £-968 | £-914 | £-859 | £-801 | £-4,539 |
| Profit After Tax | £-997 | £-968 | £-914 | £-859 | £-801 | £-4,539 |
| Change In Property Value | £2,100 | £2,163 | £3,713 | £4,679 | £4,959 | £17,614 |
| Net Return | £1,103 | £1,195 | £2,799 | £3,819 | £4,159 | £13,075 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 5% | 5% | 12% | 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