Flat
G23
1 bed
1 bath
Ardessie Street, Glasgow G23
Scotland, Scotland · G23
View property listing
Initial Investment
£25,750First YearProfit From Rental Income
£-4,117
↘ -16%After 5 Years
Change In Property Value
£18,872
↗ 25%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,590 | £4,705 | £4,822 | £4,943 | £23,560 |
| Total Expenses | £5,426 | £5,481 | £5,535 | £5,591 | £5,645 | £27,677 |
| Profit Before Tax | £-926 | £-891 | £-830 | £-768 | £-702 | £-4,117 |
| Profit After Tax | £-926 | £-891 | £-830 | £-768 | £-702 | £-4,117 |
| Change In Property Value | £2,250 | £2,318 | £3,978 | £5,013 | £5,314 | £18,872 |
| Net Return | £1,324 | £1,427 | £3,148 | £4,244 | £4,611 | £14,755 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 5% | 6% | 12% | 16% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change